$318,000
NAL Estimated Property Value5601 Cancun Drive, North Richland Hills, TX, 76180
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size6,839 sqft
Building Information
Year Built1987
Stories1
Garage Spaces2
Land Information
APN18815-26-1R1
Lot Number1R1
SubdivisionHoliday West Addition
Land UseResidential
Legal DescriptionHOLIDAY WEST ADDITION BLOCK 26 LOT 1R1
Census Tract113216
Assessed Land Value$54,000
Assessed Improvement Value$256,227
Assessment Year2025
About this property
This Beautiful home is located in a perfect location of the metroplex to help with a commute with access to multiple highways in mins. 3 nice sized bedrooms You have your own back yard from the master and a gardener sitting area separate from the other yard spaces a must see in the heart of the metroplex
Investor Tools
$318,000
Estimated Property Value
$284,444Estimated Mortgage Balance
$33,556Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,908 /month
Positive
Cash Flow Estimate:
$636 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$549/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,995
$310,227
2025
$54,000
$256,227
$310,227
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,995
$310,227
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$306,348
Yes
First
Jul 15, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$284,444
$33,556
10%
89%
$1,837/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$1,837/mo
+$323/mo
8.2%
