$336,000
NAL Estimated Property Value1205 Tranquilla Ter, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
Exterior
Lot Size5,345 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN24160-6-8
Lot Number8
SubdivisionLoma Verda Addition
Land UseResidential
Legal DescriptionLOMA VERDA ADDITION BLOCK 6 LOT 8
Census Tract113630
Assessed Land Value$40,000
Assessed Improvement Value$268,904
Assessment Year2025
About this property
This property sits on a dead-end street with one way in and one out. Waterpark for the kids is just two blocks away. Open den and dining room with nice brick fireplace. New energy-saving vinyl windows throughout were installed in 2021. The kitchen boasts a pantry and a wall of cabinets for all the kitchen gadgets. French doors open onto a nice patio for entertaining—a large backyard for the kids and dog with a six-foot privacy fence. Bedrooms are spacious with large windows for natural lighting. New roof was installed in November 2023.
Investor Tools
$336,000
Estimated Property Value
$311,365Estimated Mortgage Balance
$24,635Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,039 /month
Positive
Cash Flow Estimate:
$680 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$511/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,448
$308,904
2025
$40,000
$268,904
$308,904
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,448
$308,904
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Planet Home Lending Llc
Conventional
$323,495
No
First
Apr 19, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$311,365
$24,635
7%
93%
$1,940/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,940/mo
+$180/mo
7.6%
