Last 24 Hours
$277,000
NAL Estimated Property Value1125 Highpoint Rd, Bedford, TX, 76022
Off Market
2 Beds
2 Bath
1,250 Sq Ft
Duplex
$1.2 / sqft
Built in 1987Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCeramic Tile, Laminate
Exterior
Lot Size4,060 sqft
Building Information
Year Built1987
Stories1
Land Information
APN30874H-1-5B
Lot Number5B
SubdivisionOakmont Addition, The
Land UseResidential
Legal DescriptionOAKMONT ADDITION, THE BLOCK 1 LOT 5B
Census Tract113512
Assessed Land Value$25,000
Assessed Improvement Value$249,122
Assessment Year2025
About this property
New paint, new appliances, new fixtures, and new faucets. New granite countertops, new heat and AC, all new tile in kitchen and baths. Completely remodeled!!! All repairs should be completed by October 1st.
Investor Tools
$277,000
Estimated Property Value
$114,681Estimated Mortgage Balance
$162,319Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$560/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,337
$274,122
2025
$25,000
$249,122
$274,122
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,337
$274,122
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Affiliated Bank
Conventional
$131,250
No
First
Dec 30, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$114,681
$162,319
58%
41%
$787/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,510/mo
$787/mo
+$723/mo
6.5%
12.4%