$273,000
NAL Estimated Property Value4817 Blaney Ave, North Richland Hills, TX, 76180
$354,900 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Refrigerator, Vented Exhaust Fan
FlooringTile
Exterior
Lot Size12,497 sqft
Building Information
Year Built1962
Stories1
Garage Spaces3
Land Information
APN39230-13-9-30
Lot Number10
SubdivisionSnow Heights Addition
Land UseResidential
Legal DescriptionSNOW HEIGHTS ADDITION BLOCK 13 LOT 9 N60' LOT 9 S40' LOT 10
Census Tract113213
Assessed Land Value$53,750
Assessed Improvement Value$180,388
Assessment Year2025
About this property
*Owner-Carried Mortgage House For Sale* Price: $325,000 Down Payment: $50,000 Monthly Payment: $2,925 (Includes Taxes+Insurance) (30years) 4 Bedroom 3 Bath 3 Car Garage 2432sq ft 1962 Build New Roof installed June 2023 Storage Shed in Backyard Original house is a 3 Bed, 2 Bath 2 Car Garage. 1 Bed, 1 Bath, 1 Car Garage, Kitchenette mother in law suite addition can be rented out separately.
Investor Tools
$273,000
Estimated Property Value
$274,045Estimated Mortgage Balance
$273,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$354,900
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$537/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,081
$234,138
2025
$53,750
$180,388
$234,138
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,081
$234,138
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Foundation Mortgage Corp
Conventional
$282,000
No
First
Oct 17, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,045
N/A
0%
100%
$1,691/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,630/mo
$1,691/mo
$-61/mo
7.2%
