$217,000
NAL Estimated Property Value6646 Marie St, North Richland Hills, TX, 76180
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesTrash Compactor
FlooringCarpet, Laminate
Exterior
Lot Size7,318 sqft
Building Information
Year Built1953
Stories1
Garage Spaces1
Land Information
APN34130-3-9
Lot Number9
SubdivisionRichland Hills West Addition
Land UseResidential
Legal DescriptionRICHLAND HILLS WEST ADDITION BLOCK 3 LOT 9
Census Tract113206
Assessed Land Value$36,600
Assessed Improvement Value$88,006
Assessment Year2025
About this property
Seller has accepted an offer. This adorable three bed and one and half bathroom in North Richland Hill has been renovated from ground up!! New flooring and fresh paint throughout. Energy efficient windows, new singles in the roof and siding. New custom cabinets with granite counter tops in the Kitchen. Completely renovated Bathroom. Excellent location with very affordable price!!!
Investor Tools
$217,000
Estimated Property Value
$210,596Estimated Mortgage Balance
$6,404Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,302 /month
Positive
Cash Flow Estimate:
$434 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$316/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,704
$124,606
2025
$36,600
$88,006
$124,606
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,704
$124,606
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nuwave Lending Llc
Conventional
$213,400
No
First
Aug 20, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$210,596
$7,404
3%
97%
$1,280/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$1,280/mo
+$880/mo
11.9%
