$496,000
NAL Estimated Property Value8929 Grand Ave, North Richland Hills, TX, 76180
$549,944 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 Size2,744 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN19096G-C-14-71
Lot Number14
Land UseResidential
Legal DescriptionHOMETOWN CANAL DISTRICT, THE BLOCK C LOT 14 PLAT D220104073 PH 6
Census Tract113221
Assessed Land Value$85,000
Assessed Improvement Value$383,723
Assessment Year2025
About this property
Live in Hometown, a beautiful master plan community. The Oleander, a two-story townhome, provides a warm and inviting, open concept plan with a kitchen that flows directly to the great room. The main floor primary bedroom is the perfect, cozy retreat and features a spacious ensuite bathroom. Love the 0 maintenance with spacious living with convenient commute to Ft Worth or Dallas. *Days on market is based on start of construction.* *Expected completion date is July 2022*
Investor Tools
$496,000
Estimated Property Value
$411,538Estimated Mortgage Balance
$84,462Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$549,944
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,976 /month
Positive
Cash Flow Estimate:
$992 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,054/month
$737/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,171
$468,723
2025
$85,000
$383,723
$468,723
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,171
$468,723
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Das Acquisition
Conventional
$437,000
No
First
Mar 15, 2023
Apr 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$411,538
$84,462
17%
83%
$2,621/mo
