$361,000
NAL Estimated Property Value1904 Lexington Place, Bedford, TX, 76022
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size8,673 sqft
Building Information
Year Built1966
Stories1
Garage Spaces2
Land Information
APN2080-12-32
Lot Number32
SubdivisionBell Manor
Land UseResidential
Legal DescriptionBELL MANOR BLOCK 12 LOT 32
Census Tract113618
Assessed Land Value$65,000
Assessed Improvement Value$255,000
Assessment Year2025
About this property
Extremely rare find here! Completely updated 4 bedroom in heart of metroplex in excellent location. seller has enlarged and completely remodeled Kitchen and baths, All new cabinets, windows, flooring, paint, appliances, fixtures, water heater, etc etc. Large open living with real brick gas log fireplace, HVAC was recently replaced in last 2 years. Home also has nice workshop in the large back yard. Offers reviewed after 7 days on market.
Investor Tools
$361,000
Estimated Property Value
$217,202Estimated Mortgage Balance
$143,798Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,166 /month
Positive
Cash Flow Estimate:
$722 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$565/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,970
$320,000
2025
$65,000
$255,000
$320,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,970
$320,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rb Mortgage Llc
Conventional
$243,000
No
First
Nov 12, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$217,202
$143,798
39%
60%
$1,457/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,457/mo
+$543/mo
6.6%
