$382,000
NAL Estimated Property Value2032 Normandy Dr, Hurst, TX, 76054
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Microwave, Oven
FlooringCarpet, Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters, Arbor
Lot Size9,200 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN25270-24-18
Lot Number18
SubdivisionMayfair North Addition
Land UseResidential
Legal DescriptionMAYFAIR NORTH ADDITION BLOCK 24 LOT 18
Census Tract113612
Assessed Land Value$75,000
Assessed Improvement Value$268,697
Assessment Year2025
About this property
The best location in Hurst. Chisholm park with fishing lake, water park, children's playground, sports fields etc. 4 1/2 blocks away. Great schools, quiet neighborhood, and less than 1-3 miles to all kinds of shopping and entertainment. Ideal floorplan with rear entry garage and no wasted formal dining area. The home is very energy efficient with 14+ inches of insulation added and 2022 highest energy bill of $159.34 in Jan. 2022. (Information provided by owner) Buyer to independently verify all information.
Investor Tools
$382,000
Estimated Property Value
$267,916Estimated Mortgage Balance
$114,547Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,292 /month
Positive
Cash Flow Estimate:
$764 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$604/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,336
$343,697
2025
$75,000
$268,697
$343,697
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,336
$343,697
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Encompass Lending Group Lp
Conventional
$284,000
No
First
Mar 29, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$267,916
$107,084
28%
70%
$1,703/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$1,703/mo
+$767/mo
7.8%
