$429,000
NAL Estimated Property Value8925 Grand Ave, North Richland Hills, TX, 76180
$458,508 ARV
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-13-71
Lot Number13
Land UseResidential
Legal DescriptionHOMETOWN CANAL DISTRICT, THE BLOCK C LOT 13 PLAT D220104073 PH 6
Census Tract113221
Assessed Land Value$85,000
Assessed Improvement Value$273,425
Assessment Year2025
About this property
Live in the beautiful masterplan community of 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. Love the 0 maintenance with large square footage living. *Days on market is based on start of construction.* *Expected completion date is Feb 2022*
Investor Tools
$429,000
Estimated Property Value
$336,357Estimated Mortgage Balance
$92,643Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$458,508
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,574 /month
Positive
Cash Flow Estimate:
$858 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$758/month
$2,948/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,948
$358,425
2025
$85,000
$273,425
$358,425
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,948
$358,425
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$357,167
No
First
Mar 22, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$336,357
$92,643
21%
78%
$2,142/mo
