$250,000
NAL Estimated Property Value1136 Jerry Lane, Bedford, TX, 76022
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size9,932 sqft
Building Information
Year Built1961
Stories1
Garage Spaces2
Land Information
APN40470-4-14
Lot Number14
SubdivisionStonegate Addition-Bedford
Land UseResidential
Legal DescriptionSTONEGATE ADDITION-BEDFORD BLOCK 4 LOT 14
Census Tract113607
Assessed Land Value$65,000
Assessed Improvement Value$82,507
Assessment Year2025
About this property
Wonderful move-in ready home in a quiet neighborhood with many mature trees. Vinyl floors throughout living and kitchen areas. Kitchen opens up to the dining-living rooms with views to the huge grassy backyard. This home has been well maintained and you will be able to see it once you enter.
Investor Tools
$250,000
Estimated Property Value
$204,512Estimated Mortgage Balance
$45,488Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$356/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,025
$147,507
2025
$65,000
$82,507
$147,507
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,025
$147,507
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Fha
$178,703
Yes
First
Dec 9, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,512
$45,488
18%
82%
$1,374/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,374/mo
+$626/mo
9.6%
