$303,498
NAL Estimated Property Value7921 Ulster Drive, North Richland Hills, TX, 76180
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size8,390 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN21315-1-8
Lot Number8
SubdivisionIrish Meadows Addition
Land UseResidential
Legal DescriptionIRISH MEADOWS ADDITION BLOCK 1 LOT 8
Census Tract113221
Assessed Land Value$45,000
Assessed Improvement Value$258,498
Assessment Year2025
About this property
Don't wait- this one won't last long! Updated, cute and very well maintained home in sought after BISD Walker Creek Elem district. Modern, high-quality, wood look laminate throughout, SS appliances, large covered patio, backs up to greenbelt. Transferable Foundation Warranty and Lifetime Shingle information in docs. Negotiable items for sale: new portable shed, mounted living room tv (with mount), and refrigerator.
Investor Tools
$303,498
Estimated Property Value
$169,223Estimated Mortgage Balance
$134,275Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,821 /month
Positive
Cash Flow Estimate:
$607 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$450/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,883
$303,498
2025
$45,000
$258,498
$303,498
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,883
$303,498
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Certainty Home Loans Llc
Unknown
$198,850
No
First
Dec 26, 2018
Jan 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,223
$134,275
44%
56%
$1,193/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$1,193/mo
+$967/mo
8.5%
