$299,000
NAL Estimated Property Value628 Oak Dr, Hurst, TX, 76053
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator
FlooringCeramic Tile
Exterior
Lot Size7,497 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APN20870-16-10A
Lot Number10A
SubdivisionHurst Park Subdivision
Land UseResidential
Legal DescriptionHURST PARK SUBDIVISION BLOCK 16 LOT 10A
Census Tract113408
Assessed Land Value$60,000
Assessed Improvement Value$142,867
Assessment Year2025
About this property
Recently remodeled. Huge open living and kitchen. Lots and lots of cabinets with large breakfast bar. All floors wood look ceramic tile. Fourth bedroom could be office. Heated in ground pool and large covered porch. Owner pays pool service. Refrigerator to remain with property.
Investor Tools
$299,000
Estimated Property Value
$151,685Estimated Mortgage Balance
$147,315Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$352/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,727
$202,867
2025
$60,000
$142,867
$202,867
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,727
$202,867
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Stand Alone First / Home Equity First Lien
$173,600
No
First
Dec 16, 2019
Jan 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$151,685
$147,315
49%
51%
$1,041/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,041/mo
+$886/mo
7.7%
