$322,524
NAL Estimated Property Value1005 Keith Drive, Hurst, TX, 76053
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size8,747 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APN38345-1-13
Lot Number13
SubdivisionSheri Park Addition
Land UseResidential
Legal DescriptionSHERI PARK ADDITION BLOCK 1 LOT 13
Census Tract113404
Assessed Land Value$65,000
Assessed Improvement Value$257,524
Assessment Year2025
About this property
Fantastic location and floor plan. No Popcorn ceiling! Nice neighborhood with treed lots and walking distance to Harrison Lane Elem. Many entertaining options with 2 spacious living rooms. Crown molding. Wonderful covered breezeway between home and detached garage. Garage has two door openers. Large fenced backyard. Storage unit. Replacement include AC-Heating Units 2-2020, Water heater-2016, Sewer line from house to street-2019, Upgraded insulation in attic. Buyer and Buyer's agent to verify measurements and schools.
Investor Tools
$322,524
Estimated Property Value
$182,817Estimated Mortgage Balance
$139,707Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,935 /month
Positive
Cash Flow Estimate:
$645 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$546/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,945
$322,524
2025
$65,000
$257,524
$322,524
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,945
$322,524
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$206,196
Yes
First
Jul 27, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,817
$139,707
43%
57%
$1,237/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,237/mo
+$690/mo
7.2%
