$352,464
NAL Estimated Property Value400 Melbourne Rd, Hurst, TX, 76053
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Water Heater, Microwave
FlooringVinyl, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size8,189 sqft
Building Information
Year Built1967
Stories1
Garage Spaces2
Land Information
APN2630-1-5
Lot Number5
SubdivisionBilly Creek Estates
Land UseResidential
Legal DescriptionBILLY CREEK ESTATES BLOCK 1 LOT 5
Census Tract113409
Assessed Land Value$49,134
Assessed Improvement Value$303,330
Assessment Year2025
About this property
Updated 4-bedroom, 2-bath home on a corner lot in the heart of Hurst. Inside, you'll find a smart floorplan with a flex room that can be used as a bedroom, study or family room. The home flows easily from room to room, along with a fully renovated kitchen, updated primary bathroom, new flooring throughout, fresh interior and exterior paint, and new low-e windows that boost energy efficiency. The garage doors are brand new, too. Located in a well-established neighborhood with highly rated schools and quick access to major roads, shopping, and dining.
Investor Tools
$352,464
Estimated Property Value
$333,797Estimated Mortgage Balance
$18,667Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,115 /month
Positive
Cash Flow Estimate:
$705 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$535/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,659
$352,464
2025
$49,134
$303,330
$352,464
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,659
$352,464
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Towne Mortgage Co
Fha
$338,751
Yes
First
Jul 1, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$333,797
$18,667
5%
95%
$2,031/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$2,031/mo
+$354/mo
8.1%
