$332,000
NAL Estimated Property Value1008 Monterrey Street, Bedford, TX, 76022
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size10,267 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN14380-C-23
Lot Number23
SubdivisionForest Ridge 2 Addition
Land UseResidential
Legal DescriptionFOREST RIDGE 2 ADDITION BLOCK C LOT 23
Census Tract113618
Assessed Land Value$65,000
Assessed Improvement Value$223,000
Assessment Year2025
About this property
Great 4 bedroom in the Heart of Bedford! Walking distance to City Park and conveniently located to schools, restaurants and highway 183. NEW AC in 2016, New Garage Door Opener 2017, Updated Tile Wood Look Flooring in living area, gas log fireplace, Split bedroom floor plan, covered back patio. Home Price reflects need for minor repairs on sheetrock, paint and carpet. Will Sell Fast!
Investor Tools
$332,000
Estimated Property Value
$215,255Estimated Mortgage Balance
$116,745Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,992 /month
Positive
Cash Flow Estimate:
$664 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$437/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,589
$288,000
2025
$65,000
$223,000
$288,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,589
$288,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Conventional
$188,000
No
First
Sep 15, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,255
$116,745
35%
65%
$1,428/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$1,428/mo
+$1,042/mo
8.9%
