$283,000
NAL Estimated Property Value645 Oak Drive, Hurst, TX, 76053
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,375 sqft
Building Information
Year Built1964
Stories1
Garage Spaces2
Land Information
APN20870-8-6A
Lot Number6A
SubdivisionHurst Park Subdivision
Land UseResidential
Legal DescriptionHURST PARK SUBDIVISION BLOCK 8 LOT 6A
Census Tract113408
Assessed Land Value$60,000
Assessed Improvement Value$198,950
Assessment Year2025
About this property
Lovely Hurst home with inviting layout. Large living room, open to kitchen, with fireplace and lots of natural light. Kitchen with ample storage, tile backsplash, and breakfast nook with bay window. Spacious main bedroom with en suite bath. Expansive backyard with patio and lots of shade under mature trees. Convenient to shopping and dining as well as Loop 820 and Hwy 183. Nearby schools and 40+ acre Hurst Community Park with walking-jogging trails as well as numerous sports fields, playgrounds and pavilions.
Investor Tools
$283,000
Estimated Property Value
$217,077Estimated Mortgage Balance
$65,923Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,698 /month
Positive
Cash Flow Estimate:
$566 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$432/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,768
$258,950
2025
$60,000
$198,950
$258,950
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,768
$258,950
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Home Mortgage Llc
Conventional
$238,620
No
First
Aug 4, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$217,077
$65,923
23%
77%
$1,431/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,431/mo
+$496/mo
8.2%
