$500,000
NAL Estimated Property Value1216 Briarhaven Dr, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size9,583 sqft
Building Information
Year Built1983
Stories1
Garage Spaces2
Land Information
APN1989-5-5
Lot Number5
SubdivisionBedford Place
Land UseResidential
Legal DescriptionBEDFORD PLACE BLOCK 5 LOT 5
Census Tract113625
Assessed Land Value$90,000
Assessed Improvement Value$295,000
Assessment Year2025
Investor Tools
$500,000
Estimated Property Value
$331,326Estimated Mortgage Balance
$168,674Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,000 /month
Positive
Cash Flow Estimate:
$1,000 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$724/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,188
$385,000
2025
$90,000
$295,000
$385,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,188
$385,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$346,500
No
First
Dec 22, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$331,326
$168,674
33%
66%
$2,078/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$2,078/mo
+$42/mo
5.1%
