$309,000
NAL Estimated Property Value6800 Fair Meadows Drive, North Richland Hills, TX, 76182
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size11,365 sqft
Building Information
Year Built1983
Stories1
Garage Spaces2
Land Information
APN14610-5-1
Lot Number1
SubdivisionFoster Village Addition
Land UseResidential
Legal DescriptionFOSTER VILLAGE ADDITION BLOCK 5 LOT 1
Census Tract113214
Assessed Land Value$60,000
Assessed Improvement Value$198,000
Assessment Year2025
About this property
Make this 3 bedroom, 2 bath home your own! Beautiful large corner lot with mature trees, close to parks and schools. This home needs some updating and TLC, but the price gives you plenty of room to make improvements and still be under market. House to be sold as is.
Investor Tools
$309,000
Estimated Property Value
$133,060Estimated Mortgage Balance
$175,940Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,854 /month
Positive
Cash Flow Estimate:
$618 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$484/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,263
$258,000
2025
$60,000
$198,000
$258,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,263
$258,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$153,600
No
First
Aug 9, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$133,060
$175,940
56%
43%
$921/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$921/mo
+$1,239/mo
8.4%
