$264,000
NAL Estimated Property Value205 Myrtle Drive, Hurst, TX, 76053
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size6,386 sqft
Building Information
Year Built1959
Stories1
Garage Spaces1
Land Information
APN20910-3-3
Lot Number3
SubdivisionHurst Terrace Addition
Land UseResidential
Legal DescriptionHURST TERRACE ADDITION BLOCK 3 LOT 3
Census Tract113408
Assessed Land Value$42,500
Assessed Improvement Value$183,233
Assessment Year2025
About this property
BEAUTIFUL BRICK DOLLHOUSE WITH ALL THE EXTRAS! VERY NICELY UPDATED WITH BEAUTIFUL INTERIOR PAINT, UPSCALE LIGHT FIXTURES AND REPLACEMENT WINDOWS! PLUS NEW ROOF IN 2019! LIGHT, BRIGHT AND BEAUTIFUL FAMILY HOME WITH 3 BEDROOMS, 1.5 BATHS, AND TWO LARGE LIVING AREAS! LOVELY CURB APPEAL WITH NICE LANDSCAPING AND GREAT DRIVE UP APPEAL! GAS IN KITCHEN AND GAS RANGE STAYS! LARGE SHED IN BACK YARD STAYS WITH HOUSE! PRETTY CERAMIC FLOORS IN BOTH LIVING AREAS AND KITCHEN! OPEN CONCEPT KITCHEN AND PLENTY OF CABINETS! UPDATED BATHROOMS!
Investor Tools
$264,000
Estimated Property Value
$225,426Estimated Mortgage Balance
$38,574Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,584 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$494/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,611
$225,733
2025
$42,500
$183,233
$225,733
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,611
$225,733
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$245,471
Yes
First
Jan 10, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,426
$38,574
14%
85%
$1,472/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,472/mo
+$455/mo
8.8%
