$333,699
NAL Estimated Property Value14 Honor Oak Lane, Bedford, TX, 76022
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size7,736 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN40470-6-4
Lot Number4
SubdivisionStonegate Addition-Bedford
Land UseResidential
Legal DescriptionSTONEGATE ADDITION-BEDFORD BLOCK 6 LOT 4
Census Tract113607
Assessed Land Value$65,000
Assessed Improvement Value$268,699
Assessment Year2025
About this property
Seller says to bring all offers! Home is being sold As Is! Wood laminate flooring in all common areas. Crown molding living and dining room. Updates include water heater, AC compressor, master bathroom shower, tile flooring and kitchen cabinets. Two sunrooms with electricity off of kitchen and garage are not included in TAD sq. ft. Storage building with electricity. free standing electric fireplace stays with home.
Investor Tools
$333,699
Estimated Property Value
$153,001Estimated Mortgage Balance
$180,698Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,002 /month
Positive
Cash Flow Estimate:
$667 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$407/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,215
$333,699
2025
$65,000
$268,699
$333,699
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,215
$333,699
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brazos National Bank
Fha
$171,830
Yes
First
Jun 18, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,001
$180,698
54%
46%
$1,061/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,061/mo
+$939/mo
7.2%
