$684,000
NAL Estimated Property Value7929 Green Valley Dr, North Richland Hills, TX, 76182
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Double Oven
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size12,184 sqft
Building Information
Year Built2004
Stories2
Garage Spaces3
Land Information
APN14134-1-45
Lot Number45
SubdivisionForest Glenn West
Land UseResidential
Legal DescriptionFOREST GLENN WEST BLOCK 1 LOT 45
Census Tract113210
Assessed Land Value$118,915
Assessed Improvement Value$550,985
Assessment Year2025
About this property
Nice custom home in coveted Forest Glenn addition. No HOA. Special features include wood flooring, crown molding and new light fixtures. Updated kitchen has stylish backsplash, white cabinets and large island with quartz countertop. Kitchen and breakfast area are open to the family room with great views of the custom pool, deck and pergola. Gated driveway, additional parking and a 3-car side entry garage with epoxy floors. In walking distance to Green Valley Elementary and close to the Green Valley Park.
Investor Tools
$684,000
Estimated Property Value
$550,720Estimated Mortgage Balance
$133,280Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,104 /month
Positive
Cash Flow Estimate:
$1,368 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,262/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,729
$669,900
2025
$118,915
$550,985
$669,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,729
$669,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$569,415
No
First
Jul 1, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$550,720
$133,280
19%
81%
$3,414/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$3,414/mo
$-744/mo
4.7%
