$248,000
NAL Estimated Property Value1300 Yates Dr, Hurst, TX, 76053
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Vented Exhaust Fan
FlooringCarpet, Linoleum
Exterior
Exterior FeaturesStorage
Lot Size10,106 sqft
Building Information
Year Built1956
Stories1
Garage Spaces2
Land Information
APN47930-12A2-5
Lot Number5
SubdivisionYates Addition (Hurst)
Land UseResidential
Legal DescriptionYATES ADDITION (HURST) BLOCK 12A2 LOT 5
Census Tract113404
Assessed Land Value$19,720
Assessed Improvement Value$184,274
Assessment Year2025
About this property
This property has been freshly updated. It is move in ready! Fresh paint and carpet. Great location just north of Bedford Euless Rd. Open living area with a freestanding fireplace. The oversized living area is open to the kitchen. The third bedroom could be home office. The laundry closet is located inside the third bedroom. There is a large and spacious fenced backyard with a storage building. Located close to shopping and dining with great access to the highway, DFW airport, Dallas and Fort Worth.
Investor Tools
$248,000
Estimated Property Value
$231,569Estimated Mortgage Balance
$16,431Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,524 /month
Positive
Cash Flow Estimate:
$508 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$451/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,167
$203,994
2025
$19,720
$184,274
$203,994
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,167
$203,994
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Synergy One Lending
Unknown
$245,471
No
First
Apr 12, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,569
$16,431
6%
93%
$1,472/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,472/mo
$-16/mo
7.0%
