$274,000
NAL Estimated Property Value2716 Willow Park Street, Richland Hills, TX, 76118
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven
FlooringOther, Wood
Exterior
Exterior FeaturesStorage
Lot Size9,679 sqft
Building Information
Year Built1964
Stories1
Garage Spaces2
Land Information
APN34190-54-4
Lot Number4
SubdivisionRichland Park Addition
Land UseResidential
Legal DescriptionRICHLAND PARK ADDITION BLOCK 54 LOT 4
Census Tract113302
Assessed Land Value$48,400
Assessed Improvement Value$194,657
Assessment Year2025
About this property
GREAT LOCATION!!! Perfect home with lots of space throughout, 3 bedroom, 2 bath, living room has wood burning fireplace, breakfast bar in kitchen with tons of cabinet space, office off of utility room, Large Backyard with shed, Close to downtown, highway and park.
Investor Tools
$274,000
Estimated Property Value
$170,228Estimated Mortgage Balance
$103,772Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,644 /month
Positive
Cash Flow Estimate:
$548 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$426/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,741
$243,057
2025
$48,400
$194,657
$243,057
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,741
$243,057
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$194,000
No
First
Feb 28, 2020
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,228
$103,772
37%
62%
$1,164/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,164/mo
+$763/mo
8.4%
