$265,000
NAL Estimated Property Value19 Donald Court, Hurst, TX, 76053
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesStorage
Lot Size6,878 sqft
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN2215-2-33
Lot Number33
SubdivisionBellvue Addition-Hurst
Land UseResidential
Legal DescriptionBELLVUE ADDITION-HURST BLOCK 2 LOT 33
Census Tract113408
Assessed Land Value$55,000
Assessed Improvement Value$202,533
Assessment Year2025
About this property
Location, Location, Location. Remodeled home near Bell Helicopter, airport, highways and schools. 3 bedroom 2 full baths, All new plumbing, new Ac and Heating unit, replaced windows, wood floors, large yard and large shed and much more.... This property will not last long.
Investor Tools
$265,000
Estimated Property Value
$174,468Estimated Mortgage Balance
$90,532Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$422/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,742
$257,533
2025
$55,000
$202,533
$257,533
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,742
$257,533
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cherry Creek Mortgage Co Inc
Conventional
$196,377
No
First
Aug 14, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$174,468
$90,532
34%
66%
$1,178/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,178/mo
+$749/mo
8.7%
