$196,000
NAL Estimated Property Value636 Timberline Dr, Hurst, TX, 76053
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave, Refrigerator
FlooringVinyl
Building Information
Year Built1981
Stories1
Garage Spaces2
Land Information
APN6888C-C-3
Lot Number3
SubdivisionCedar Ridge At Hurst Townhomes
Land UseResidential
Legal DescriptionCEDAR RIDGE AT HURST TOWNHOMES BLOCK C LOT 3 & .008116 OF COMMON AREA
Census Tract113410
Assessed Land Value$30,000
Assessed Improvement Value$145,936
Assessment Year2025
About this property
Calling all investors! Priced to sell, provide instant equity,and cash flow. Tenant in place at $1799 per month. 2bed 2bath home ready for new tenants! The home has easy to clean floors and bright paint throughout. Home features plenty of space throughout to make everyone feel comfortable. The living room is just off the dining room and kitchen area. Kitchen features include stainless steel appliances AND a refrigerator. Enjoy your own private yard out back that is very low maintenance
Investor Tools
$196,000
Estimated Property Value
$0Estimated Mortgage Balance
$196,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,176 /month
Positive
Cash Flow Estimate:
$392 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$390/month
$327/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,702
$175,936
2025
$30,000
$145,936
$175,936
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,702
$175,936
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$176,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$327/mo
+$1,129/mo
8.9%
