Last 24 Hours
$781,000
8608 Martin Dr, North Richland Hills, TX, 76182
On Market
Just Added
4 Beds
3 Bath
3,783 Sq Ft
Single Family Residence
$206.45 / sqft
Built in 2003Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Garage Available
Heating Central
CoolingAppliancesDouble Oven, Dishwasher, Electric Cooktop, Disposal, Microwave
FlooringCeramic Tile, Luxury Vinyl Plank
Exterior
Exterior FeaturesRain Gutters
Lot Size21,911 sqft
Building Information
Year Built2003
Stories2
Garage Spaces3
Land Information
APN31097D-1-1
Lot Number1
SubdivisionOggier Estates
Land UseResidential
Legal DescriptionOGGIER ESTATES BLOCK 1 LOT 1
Census Tract113218
Assessed Land Value$212,725
Assessed Improvement Value$507,275
Assessment Year2025
About this property
Gorgeous 5 bedroom, 4 full bathroom home on over .5 acres.Convenience most amenities are within walking distance.This spacious home offers 4 bedrooms, 3 full bathrooms, a dining room and office on the main floor. Enjoy granite countertops in the kitchen with an abundance of cabinet space and prep island. New floors through all high traffic areas.Large primary suite with ensuite bathroom and large owners closet.Upstairs is an mother in law suite that includes a bedroom, full bathroom, kitchenette, and living room space.This spacious home as endless possibilities with convenience.
Investor Tools
$261,462Estimated Mortgage Balance
$623,538Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,310 /month
Positive
Cash Flow Estimate:
$1,770 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,693/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,888
$720,000
2025
$212,725
$507,275
$720,000
No
Tax History
Year
Tax Paid
Assessed Value
2026
$15,888
$720,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Va
$293,106
Yes
First
Mar 24, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$261,462
$623,538
70%
30%
$1,758/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,580/mo
$1,758/mo
+$1,822/mo
4.9%
12.4%