$330,567
NAL Estimated Property Value1929 Pine Ridge Dr, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size4,548 sqft
Building Information
Year Built1992
Stories1
Garage Spaces2
Land Information
APN33715-1-24
Lot Number24
SubdivisionRealistic Addition
Land UseResidential
Legal DescriptionREALISTIC ADDITION BLOCK 1 LOT 24
Census Tract113630
Assessed Land Value$60,000
Assessed Improvement Value$270,567
Assessment Year2025
About this property
Enjoy easy access to highways, shopping, and dining! This charming two-bedroom, two-bath garden home is located in the heart of Bedford, within the highly regarded HEB ISD. Enjoy a spacious covered patio, perfect for outdoor relaxation. The primary suite offers two closets—including a large walk-in—a garden tub, and a separate shower. The inviting living room features a cozy wood-burning fireplace. Recent upgrades include a roof and gutters (2021), a brand-new HVAC system (2025), and a front-yard sprinkler system.
Investor Tools
$330,567
Estimated Property Value
$90,108Estimated Mortgage Balance
$240,459Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,983 /month
Positive
Cash Flow Estimate:
$661 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$226/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,063
$330,567
2025
$60,000
$270,567
$330,567
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,063
$330,567
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$90,900
No
First
Nov 17, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$90,108
$240,459
72%
27%
$545/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
$545/mo
+$1,055/mo
5.8%
