$336,000
NAL Estimated Property Value7011 Hardisty Street, Richland Hills, TX, 76118
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Oven
Exterior
Lot Size19,197 sqft
Building Information
Year Built1951
Stories1
Garage Spaces2
Land Information
APN34090-15-24
Lot Number24
SubdivisionRichland Hills Addition
Land UseResidential
Legal DescriptionRICHLAND HILLS ADDITION BLOCK 15 LOT 24
Census Tract113301
Assessed Land Value$63,800
Assessed Improvement Value$242,200
Assessment Year2025
About this property
Fantastic newly remodeled home on large lot. Nothing in the home is original. Closet the size of a bedroom, Barns doors through out. Extra closets and storage areas. Reading room in the master bedroom that can easily be converted to a master bath. Close to everything. Additional room and master bath can be added easy. The third bedroom has a detached closet that is staying. New outside AC, inside AC is 3 years old and new roof.
Investor Tools
$336,000
Estimated Property Value
$207,801Estimated Mortgage Balance
$128,199Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,016 /month
Positive
Cash Flow Estimate:
$672 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$615/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,704
$306,000
2025
$63,800
$242,200
$306,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,704
$306,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$223,000
No
First
Sep 8, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,801
$128,199
38%
62%
$1,337/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,337/mo
+$590/mo
6.9%
