$467,000
NAL Estimated Property Value8913 Grand Ave, North Richland Hills, TX, 76180
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Range, Plumbed For Ice Maker, Gas Water Heater, Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size2,252 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN19096G-C-10-71
Lot Number10
Land UseResidential
Legal DescriptionHOMETOWN CANAL DISTRICT, THE BLOCK C LOT 10 PLAT D220104073 PH 6
Census Tract113221
Assessed Land Value$85,000
Assessed Improvement Value$330,880
Assessment Year2025
About this property
Enjoy the lifestyle living in Hometown The Desert Willow plan is a two-story townhome with a two-car garage and features a main floor primary bedroom as the perfect space with spa-inspired bathroom. The spacious, formal dining room is the ideal space for hosting dinner parties and entertaining guests. Live large in a 0 maintenance home with tons of space. *Days on market is based on start of construction.* *Expected completion date is July 2022*
Investor Tools
$467,000
Estimated Property Value
$389,512Estimated Mortgage Balance
$77,488Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,802 /month
Positive
Cash Flow Estimate:
$934 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$867/month
$737/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,065
$415,880
2025
$85,000
$330,880
$415,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,065
$415,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$413,611
No
First
Mar 16, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$389,512
$77,488
16%
83%
$2,480/mo
