$375,000
NAL Estimated Property Value2105 Northglen Dr, Hurst, TX, 76054
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave
FlooringCarpet, Vinyl
Exterior
Lot Size5,937 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN25270-24-7
Lot Number7
SubdivisionMayfair North Addition
Land UseResidential
Legal DescriptionMAYFAIR NORTH ADDITION BLOCK 24 LOT 7
Census Tract113612
Assessed Land Value$75,000
Assessed Improvement Value$242,412
Assessment Year2025
About this property
Don't move into someone else's dirt. Welcome to a Clean re surfaced home that awaits your arrival. Take in the recent updates to include a Kitchen with new cabinets, quartz countertops and brand new appliances! The renovation continues through the bathrooms offering new cabinets and vanities. Luxury vinyl plank flooring flows throughout with brand new carpet in the bedrooms. Enjoy the Quiet established neighborhood close to Chisholm park. This house is a MUST SEE! The owner just installed a new HVAC system to beat the heat this summer.
Investor Tools
$375,000
Estimated Property Value
$321,826Estimated Mortgage Balance
$53,174Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,250 /month
Positive
Cash Flow Estimate:
$750 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$560/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,850
$317,412
2025
$75,000
$242,412
$317,412
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,850
$317,412
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$339,400
No
First
Jul 24, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$321,826
$53,174
14%
86%
$2,035/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$2,035/mo
+$435/mo
7.9%
