$498,000
NAL Estimated Property Value717 Paul Dr, Hurst, TX, 76054
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size8,642 sqft
Building Information
Year Built1988
Stories2
Garage Spaces2
Land Information
APN47356-4-4
Lot Number4
SubdivisionWintergreen North Ii
Land UseResidential
Legal DescriptionWINTERGREEN NORTH II BLOCK 4 LOT 4
Census Tract113611
Assessed Land Value$90,000
Assessed Improvement Value$386,410
Assessment Year2025
About this property
Beautiful Pool! Fenced Backyard! 4 bed- 2 1.5 Bath, Master down with 3 bedrooms up. 2 large family rooms downstairs one with french doors, dining room, separate breakfast area with large island with room for 4 bar stools. This home is located in a North Hurst neighborhood. The convenient location is near the Colleyville Nature Center, Colleyville City Park, Cotton Belt Hike and Bike Trail and Echo Hills Park. Easy access to highways and DFW airport. Home is in exemplary W.A. Porter Elementary, Smithfield Middle and Birdville HS school district.
Investor Tools
$498,000
Estimated Property Value
$343,976Estimated Mortgage Balance
$154,024Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,262 /month
Positive
Cash Flow Estimate:
$1,087 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$933/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,704
$476,410
2025
$90,000
$386,410
$476,410
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,704
$476,410
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$364,000
No
First
May 17, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$343,976
$154,024
30%
69%
$2,183/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,060/mo
$2,183/mo
+$877/mo
7.4%
