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% |
Investment property for sale in Hurst at 828 W Cheryl Ave, Hurst, TX, 76053 listed at $385,000 pairs $3,360/mo rent with a $1,884/mo payment to leave $623/mo cash flow. Total monthly income runs $3,360/mo, and annual cash flow reaches $7,471/yr on $127,628 cash to close. Return on cash invested measures 25.76% in year one, and rental yield registers 10.47% at a $385,000 basis. Equity gained on principal adds $2,484/yr, and annual property appreciation at 5% supports $106,368 by year five. Five-year ROI tracks 135.45% and total cumulative return in cash totals $172,870. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,360/mo property income relative to a $1,884/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1965
9,016 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 |
|---|---|---|
| 2024-08-02 | Price change | $385,000 |
| 2024-07-11 | Listed for sale | $397,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $1774.74 | -11.66% | $212,785 | 9.01% |
| 2022-08-15 | $2009.07 | 1.85% | $195,193 | 9.10% |
| 2021-08-15 | $1972.51 | -4.10% | $178,906 | -17.34% |
Listed by: Teena Alders • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20655623
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.
