$418,000
NAL Estimated Property Value2028 Mesquite Trl, Hurst, TX, 76054
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave
FlooringLaminate, Tile
Exterior
Exterior FeaturesBasketball Court, Private Yard
Lot Size11,696 sqft
Building Information
Year Built1972
Stories1
Garage Spaces2
Land Information
APN31335-5-4
Lot Number4
SubdivisionOwens Oaks Addition
Land UseResidential
Legal DescriptionOWENS OAKS ADDITION BLOCK 5 LOT 4
Census Tract113613
Assessed Land Value$65,000
Assessed Improvement Value$245,378
Assessment Year2025
About this property
Beautiful 1 Story Home in the Highly Rated HEB School District. Updated Open Concept with Split Bedrooms. Gorgeous Upgrades throughout the House: Stainless Beverage Refrigerator & Farmhouse Sink, Lighting & Fans, Luxury Vinyl Floors, Granite Counters, Wainscoting Panel Wall. Updated Kitchen and all Bathrooms, Large Outdoor Covered Patio. Shed in Back for Storage. Private Backyard for Relaxing and Entertaining. Fantastic Location for Dallas and Fort Worth. Near Shopping and Restaurants. Easy Access to Hwy 183 and 121.
Investor Tools
$418,000
Estimated Property Value
$345,735Estimated Mortgage Balance
$72,265Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,580 /month
Positive
Cash Flow Estimate:
$860 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$771/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,164
$310,378
2025
$65,000
$245,378
$310,378
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,164
$310,378
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$348,775
No
First
Nov 14, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$345,735
$72,265
17%
83%
$2,092/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$2,092/mo
+$378/mo
7.1%
