$752,000
NAL Estimated Property Value5716 Guadalajara Dr, North Richland Hills, TX, 76180
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Refrigerator, Washer
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size8,316 sqft
Building Information
Year Built1985
Stories1
Garage Spaces2
Land Information
APN18815-24R-5
Lot Number5
SubdivisionHoliday West Addition
Land UseResidential
Legal DescriptionHOLIDAY WEST ADDITION BLOCK 24R LOT 5
Census Tract113216
Assessed Land Value$60,000
Assessed Improvement Value$340,000
Assessment Year2025
About this property
NEW ROOF & GUTTERS in 2022; NEW HVAC in 2020 - Come see this well-maintained ONE OWNER home where there is plenty of space for everyone. This home features 2 dining spaces, 2 living spaces PLUS 4 good-sized bedrooms. Tray ceilings and beautiful wood paneling are found throughout the home. Updated kitchen and bathrooms come with great storage and bountiful cabinets; Great outdoor patio space with access from the Living Room, Den and Master Bedroom. Energy efficient features such as radiant barrier and solar tube lighting offer an added bonus.
Investor Tools
$752,000
Estimated Property Value
$346,203Estimated Mortgage Balance
$405,797Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,512 /month
Positive
Cash Flow Estimate:
$1,504 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$958/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,734
$400,000
2025
$60,000
$340,000
$400,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,734
$400,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Flagstar Bank Fsb
Fha
$371,525
Yes
First
Sep 27, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$346,203
$405,797
53%
46%
$2,228/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$2,228/mo
$-68/mo
3.4%
