Last 24 Hours
$361,000
NAL Estimated Property Value3664 Popplewell St, Richland Hills, TX, 76118
Off Market
3 Beds
2 Bath
2,149 Sq Ft
$176.78 / sqft
Built in 1953Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating Central
CoolingAppliancesDishwasher, Disposal, Gas Range, Gas Water Heater, Microwave
FlooringCarpet
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size29,921 sqft
Building Information
Year Built1953
Stories1
Land Information
APN34090-37-5
Lot Number5
SubdivisionRichland Hills Addition
Land UseResidential
Legal DescriptionRICHLAND HILLS ADDITION BLOCK 37 LOT 5
Census Tract113301
Assessed Land Value$79,883
Assessed Improvement Value$208,117
Assessment Year2025
About this property
Move in ready, 3-2-2 with a converted 2 car garage that could be used as an office, game room, den, or additional bedroom sitting un a huge .68 acre lot.
Investor Tools
$361,000
Estimated Property Value
$346,331Estimated Mortgage Balance
$14,669Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,279 /month
Positive
Cash Flow Estimate:
$760 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$217/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$799
$288,000
2025
$79,883
$208,117
$288,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$799
$288,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$361,000
No
First
Feb 28, 2024
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$346,331
$14,669
4%
96%
$2,165/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$2,165/mo
$-238/mo
6.4%
12.4%