$323,195
NAL Estimated Property Value517 Livingston Drive, Hurst, TX, 76053
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesStorage
Lot Size6,957 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APN2820-3-13
Lot Number13
SubdivisionBlanton Park
Land UseResidential
Legal DescriptionBLANTON PARK BLOCK 3 LOT 13
Census Tract113410
Assessed Land Value$41,760
Assessed Improvement Value$281,435
Assessment Year2025
About this property
You will absolutely love this updated home in Hurst! This neighborhood locale is so convenient to major roadways, shopping, dining, recreation, and all things the MidCities offer. Open Concept Kitchen and Living Area with custom granite bar, Roof installed 2020, windows installed 2020. Other updates include flooring, lighting, fixtures, designer color palette inside and out. Kitchen and baths are fabulous. Comfortable bedrooms. Nice closets. Great curb appeal. move-in ready. Bonus: great Neighbors!
Investor Tools
$323,195
Estimated Property Value
$193,265Estimated Mortgage Balance
$129,930Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,939 /month
Positive
Cash Flow Estimate:
$646 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$416/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,373
$323,195
2025
$41,760
$281,435
$323,195
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,373
$323,195
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$215,033
Yes
First
Apr 23, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,265
$129,930
40%
60%
$1,316/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,316/mo
+$611/mo
7.2%
