$270,000
NAL Estimated Property Value2609 Willow Park Street, Richland Hills, TX, 76118
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size9,060 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APN34190-38-8
Lot Number8
SubdivisionRichland Park Addition
Land UseResidential
Legal DescriptionRICHLAND PARK ADDITION BLOCK 38 LOT 8
Census Tract113302
Assessed Land Value$45,312
Assessed Improvement Value$190,062
Assessment Year2025
About this property
This 3 bedroom Richland Hills beauty has a fresh coat of paint throughout, new carpet, new ceiling fans, new granite counter tops, two living areas, open kitchen, fridge, dishwasher, huge covered back patio, covered porch, two car garage with openers and an over-sized backyard. Extremely close to Highway 121, 820 and Highway 10 and the Northeast Mall. This one will go fast!
Investor Tools
$270,000
Estimated Property Value
$143,811Estimated Mortgage Balance
$126,189Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$544/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,177
$235,374
2025
$45,312
$190,062
$235,374
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,177
$235,374
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Unknown
$169,375
No
First
Nov 21, 2018
Dec 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,811
$126,189
46%
53%
$1,016/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,016/mo
+$911/mo
8.6%
