$224,000
NAL Estimated Property Value312 Fleming Drive, Hurst, TX, 76053
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesNone
FlooringCeramic Tile
Exterior
Lot Size6,957 sqft
Building Information
Year Built1960
Stories1
Garage Spaces1
Land Information
APN37690-5-4
Lot Number4
SubdivisionScotland Hills Addition
Land UseResidential
Legal DescriptionSCOTLAND HILLS ADDITION BLOCK 5 LOT 4
Census Tract113408
Assessed Land Value$40,000
Assessed Improvement Value$129,000
Assessment Year2025
About this property
Great 3 bedroom Home in an established neighborhood. This is the perfect starter home that you can call your own! Enjoy ceramic tile floors throughout the entire house, granite countertops and a large backyard. Close to Restaurants & Entertaining and easy access to major highways. Seller offering paint allowance. HEB schools. Schedule a showing today! ZERO DOWN PAYMENT, CONVENTIONAL FINANCING AVAILABLE, 5.5% INTEREST RATE, NO PMI, 620 MINIMUM CREDIT SCORE, INQUIRE FOR DETAILS.
Investor Tools
$224,000
Estimated Property Value
$187,430Estimated Mortgage Balance
$36,570Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,530 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$406/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,755
$169,000
2025
$40,000
$129,000
$169,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,755
$169,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kiavi Funding Inc
Building Or Construction Loan
$190,500
No
First
Jun 2, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,430
$36,570
16%
84%
$1,143/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,143/mo
+$784/mo
10.3%
