Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Hurst at 828 Overhill Ct, Hurst, TX, 76053 offers $3,223/mo rent that, after a $1,713/mo payment, leaves $734/mo cash flow. Total monthly income is $3,223/mo, and annual cash flow is $8,810/yr on $116,025 cash. Return on cash invested measures 27.5% in year one, and rental yield stands at 11.05% at a $350,000 entry. Equity gained on principal adds $2,258/yr while 5% annual appreciation compounds into $96,699 by year five. Five-year ROI records 144.8% and total cumulative return in cash reaches $168,002. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,223/mo property income versus a $1,713/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1971
10,628 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76053, Hurst, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,639 (100%) |
| Owner Occupied HU | 6,598 (52.2%) |
| Renter Occupied HU | 5,516 (43.6%) |
| Vacant Housing Units | 525 ( 4.2%) |
| Median Home Value | $307,254 |
| Average Home Value | $328,788 |
Residential
12,680
Single Family
10,345
Multi-Family
2,335
Businesses
1,438
Date | Event | Price |
|---|---|---|
| 2025-05-30 | Listed for sale | $350,000 |
| 2008-08-26 | Sold | N/A |
| 2008-08-16 | Price change | $151,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-31 | $3325.10 | 4.98% | $235,000 | 4.91% |
| 2023-05-31 | $3167.40 | -30.79% | $224,000 | -3.81% |
| 2022-05-31 | $4576.41 | 2.27% | $232,875 | 8.37% |
Listed by: Kristina Anderson • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20951006
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
