$276,000
NAL Estimated Property Value3525 Garwood Dr, North Richland Hills, TX, 76117
$301,037 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave
FlooringCarpet, Tile
Exterior
Lot Size13,495 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN30030-8B-7
Lot Number7
SubdivisionNorth Hills Addition
Land UseResidential
Legal DescriptionNORTH HILLS ADDITION BLOCK 8B LOT 7
Census Tract113206
Assessed Land Value$55,244
Assessed Improvement Value$178,986
Assessment Year2025
About this property
Beautiful updated 3-bedroom 2-bath home with 2 living areas, spacious dining area, granite countertops, new, cabinets, new kitchen appliances, fresh paint, wood look tile flooring, new carpet in all the bedrooms, covered back patio area—oversized backyard with X-Large Storage Bldg with electricity. Ceiling fans throughout! Must See!! Birdville ISD
Investor Tools
$276,000
Estimated Property Value
$277,053Estimated Mortgage Balance
$276,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$301,036
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,739 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$469/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,250
$234,230
2025
$55,244
$178,986
$234,230
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,250
$234,230
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Fha
$284,648
Yes
First
Nov 1, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$277,053
N/A
0%
100%
$1,707/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,707/mo
+$220/mo
8.4%
