$358,590
NAL Estimated Property Value433 Brookview Dr, Hurst, TX, 76054
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Parquet
Exterior
Lot Size9,836 sqft
Building Information
Year Built1968
Stories1
Garage Spaces2
Land Information
APN25260-8-6
Lot Number6
SubdivisionMayfair Addition-Hurst
Land UseResidential
Legal DescriptionMAYFAIR ADDITION-HURST BLOCK 8 LOT 6
Census Tract113613
Assessed Land Value$80,000
Assessed Improvement Value$278,590
Assessment Year2025
About this property
Solid house in sought after Mayfair of Hurst, So much potential, make it your own. Second living area could easily be made into 4th bedroom or private office. Oversized utility with room for fridge or freezer. Oversized garage with room for a workbench. So many possibilities for this home. Sold as-is.
Investor Tools
$358,590
Estimated Property Value
$248,552Estimated Mortgage Balance
$110,038Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,152 /month
Positive
Cash Flow Estimate:
$717 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$760/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,324
$358,590
2025
$80,000
$278,590
$358,590
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,324
$358,590
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aurora Larios
Seller Carryback / Seller Financing / Seller Take-Back
$250,000
No
First
Jan 16, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,552
$110,038
30%
69%
$1,499/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$1,499/mo
+$971/mo
8.3%
