$213,000
NAL Estimated Property Value4813 Grove St, North Richland Hills, TX, 76180
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size9,405 sqft
Building Information
Year Built1959
Stories1
Garage Spaces1
Land Information
APN34040-3-4R
Lot Number4R
SubdivisionRichaven Subdivision
Land UseResidential
Legal DescriptionRICHAVEN SUBDIVISION BLOCK 3 LOT 4R
Census Tract113223
Assessed Land Value$55,000
Assessed Improvement Value$141,406
Assessment Year2025
About this property
Adorable renovated home that is move in ready! 3 bedrooms 2 bathrooms Too many updates to list, this one is a MUST see in person! Close proximately to shopping, restaurants but on a dead in street so not too much traffic. Fenced back yard provides ample outdoor space! Favorite Features Butcher block countertops! Soaking Tub CALL TODAY TO SEE THIS ONE BEFORE IT'S GONE
Investor Tools
$213,000
Estimated Property Value
$169,757Estimated Mortgage Balance
$43,243Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$444/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,262
$196,406
2025
$55,000
$141,406
$196,406
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,262
$196,406
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Portfolio Mortgage Corp
Conventional
$172,800
No
First
May 16, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,757
$43,243
20%
80%
$1,037/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$1,037/mo
+$1,123/mo
12.2%
