$212,000
NAL Estimated Property Value1208 Glenda Drive, Bedford, TX, 76022
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringVinyl, Wood
Exterior
Lot Size11,552 sqft
Building Information
Year Built1955
Stories1
Garage Spaces1
Land Information
APN2050-7-2-11
Lot Number2
SubdivisionBell-Hurst
Land UseResidential
Legal DescriptionBELL-HURST BLOCK 7 LOT 2 NE55' LOT 2
Census Tract113607
Assessed Land Value$55,000
Assessed Improvement Value$110,997
Assessment Year2025
About this property
Great investment property on large lot and quiet street. Long term tenant. Lease expires February 28, 2022.
Investor Tools
$212,000
Estimated Property Value
$0Estimated Mortgage Balance
$212,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,272 /month
Positive
Cash Flow Estimate:
$424 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$463/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,497
$165,997
2025
$55,000
$110,997
$165,997
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,497
$165,997
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$212,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
N/A
+$2,000/mo
11.3%
