$366,000
NAL Estimated Property Value1100 Springdale Road, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven
FlooringLaminate
Exterior
Lot Size10,899 sqft
Building Information
Year Built1968
Stories1
Garage Spaces2
Land Information
APN37945-20-3
Lot Number3
SubdivisionShady Brook Addition
Land UseResidential
Legal DescriptionSHADY BROOK ADDITION BLOCK 20 LOT 3
Census Tract113629
Assessed Land Value$65,000
Assessed Improvement Value$277,477
Assessment Year2025
About this property
Fabulously updated home situated in sought after Shady Brook! Nestled on a nice sized lot in an established neighborhood. The home features 2 spacious living areas, 3 bedrooms, 2 bathrooms and a huge backyard! Conveniently located with easy access to major highways, shopping, dining, and within walking distance to schools. Come take a look today!
Investor Tools
$366,000
Estimated Property Value
$266,003Estimated Mortgage Balance
$99,997Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,196 /month
Positive
Cash Flow Estimate:
$732 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$602/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,391
$342,477
2025
$65,000
$277,477
$342,477
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,391
$342,477
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homebridge Financial Services Inc
Fha
$289,656
Yes
First
Jan 4, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$266,003
$99,997
27%
73%
$1,737/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,737/mo
+$383/mo
7.0%
