$405,000
NAL Estimated Property Value1737 Northridge Drive, Hurst, TX, 76054
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Plumbed For Ice Maker, Refrigerator, Tankless Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesStorage
Lot Size9,200 sqft
Building Information
Year Built1968
Stories1
Garage Spaces2
Land Information
APN25260-H-7
Lot Number7
SubdivisionMayfair Addition-Hurst
Land UseResidential
Legal DescriptionMAYFAIR ADDITION-HURST BLOCK H LOT 7
Census Tract113613
Assessed Land Value$75,000
Assessed Improvement Value$277,851
Assessment Year2025
About this property
Buyer circumstances changed. Meticulously cared for 1 story in the sought-after Mayfair addition of HEBISD. Spacious, open floorplan! Huge living area that opens to the breakfast bar and kitchen. Custom knotty, alderwood kitchen cabinets. Stainless appliances. Granite countertops. Lots of storage throughout. Built-in computer workstation. Large brms, all with walk-in closets. Jack and Jill Bath. Rear entry garage. Large covered patio. Tankless Hot Water Heater. Newer HVAC . Decked attic for storage. Refrigerator stays!
Investor Tools
$405,000
Estimated Property Value
$251,083Estimated Mortgage Balance
$153,917Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,430 /month
Positive
Cash Flow Estimate:
$810 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$628/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,506
$352,851
2025
$75,000
$277,851
$352,851
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,506
$352,851
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Affinity Llc
Conventional
$276,000
No
First
Aug 31, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$251,083
$153,917
38%
62%
$1,655/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$1,655/mo
+$815/mo
7.3%
