$381,728
NAL Estimated Property Value1117 Greendale Dr, Bedford, TX, 76022
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Cooktop, Electric Oven, Refrigerator
FlooringCarpet, Linoleum
Exterior
Exterior FeaturesRain Gutters
Lot Size8,899 sqft
Building Information
Year Built1969
Stories1
Garage Spaces2
Land Information
APN30340-5-14
Lot Number14
SubdivisionNottingham
Land UseResidential
Legal DescriptionNOTTINGHAM BLOCK 5 LOT 14
Census Tract113512
Assessed Land Value$65,000
Assessed Improvement Value$316,728
Assessment Year2025
About this property
MULTIPLE OFFERS... BEST AND FINAL BY SAT., APRIL 23 at NOON! Adorable one-owner home! New Carpet, Roof replaced Oct 2021. 30x14 addition not included in TAD square footage. Three living spaces, plenty of room for office, gameroom, etc. Bring your HGTV ideas and make this adorable home your very own! Storage shed and refrigerator stay with property.
Investor Tools
$381,728
Estimated Property Value
$259,270Estimated Mortgage Balance
$122,458Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,290 /month
Positive
Cash Flow Estimate:
$763 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$582/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,070
$381,728
2025
$65,000
$316,728
$381,728
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,070
$381,728
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$280,250
No
First
May 25, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$259,270
$122,458
32%
68%
$1,681/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,681/mo
+$319/mo
6.3%
