Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$516,000

NAL Estimated Property Value

8401 Worthshire Drive, North Richland Hills, TX, 76182

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths2,459 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$146.36 / sqft
Year BuiltBuilt in 1998

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size11,735 sqft

Building Information

Year Built1998
Stories1
Garage Spaces2

Land Information

APN37983-6-10
Lot Number10
SubdivisionShady Oaks Addition-Nrh
Land UseResidential
Legal DescriptionSHADY OAKS ADDITION-NRH BLOCK 6 LOT 10
Census Tract113814
Assessed Land Value$95,000
Assessed Improvement Value$372,000
Assessment Year2025

About this property

This is it! This 3 bedroom, 2.5 bath is more than ready to go. Located in a quiet but convenient subdivision, this property has lots of updates. The beautiful windows are new with a warranty. The HVAC is approximately 2 years old while the water heater is about 7 years old.The paint inside and out looks great. Backyard big enough for a pool or a family get together. The spacious kitchen [stainless steel appliances] is open to one of the living areas. The hardwood flooring really makes it feel like home. There are ceiling fans, gas logged fireplace, gas hookup or electric hookup for the dryer, and big rooms. Way too much to list. Come check it out. information deemed correct but not guaranteed.

Investor Tools

Property Icon
$516,000
Estimated Property Value
$242,216Estimated Mortgage Balance
$273,784Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,096 /month
Positive
Cash Flow Estimate:
$1,032 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$848/month
$345/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,599
$467,000
2025
$95,000
$372,000
$467,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,599
$467,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$278,400
No
First
Oct 18, 2019
Nov 2049

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$242,216
$273,784
53%
47%
$1,670/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$2,015/mo
+$145/mo
5.0%

City: North Richland Hills

8401 Worthshire Drive | Property Details | No Agent List