$305,000
NAL Estimated Property Value233 Fanning Drive, Hurst, TX, 76053
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size11,199 sqft
Building Information
Year Built1959
Stories1
Garage Spaces2
Land Information
APN44860-1-9
Lot Number9
SubdivisionWalker Oaks Addition
Land UseResidential
Legal DescriptionWALKER OAKS ADDITION BLOCK 1 LOT 9
Census Tract113409
Assessed Land Value$63,000
Assessed Improvement Value$137,560
Assessment Year2025
About this property
Great updated home in a central location with quick access to 820, 183, and downtown Fort Worth. Floor plan has a large dining room that could be split and provide a second living room. Updates completed Feb' 19 include paint inside and out, all flooring, granite countertops, all plumbing fixtures and light fixtures, stainless appliances, back splash, shower tile surrounds, door and cabinet hardware, and much more! Backyard has a covered patio and storage shed.
Investor Tools
$305,000
Estimated Property Value
$94,456Estimated Mortgage Balance
$210,544Estimated Equity
69% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,830 /month
Positive
Cash Flow Estimate:
$610 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$364/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,843
$200,560
2025
$63,000
$137,560
$200,560
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,843
$200,560
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$110,000
No
First
Apr 1, 2019
May 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$94,456
$210,544
69%
31%
$660/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$660/mo
+$1,267/mo
7.6%
