NoAgentList RatingHow are grades calculated?

1view

$369,750

2200 Shady Grove Dr, Bedford, TX, 76021

Off Market

3 Beds

2 Bath

1,967 Sq Ft

Single Family Residence

$187.98 / sqft

Built in 1979

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Refrigerator, Washer

FlooringCarpet, Vinyl, Other

Exterior

Lot Size7,736 sqft

Building Information

Year Built1979

Stories1

Garage Spaces2

Land Information

APN37945-4-1

Lot Number1

SubdivisionShady Brook Addition

Land UseResidential

Legal DescriptionSHADY BROOK ADDITION BLOCK 4 LOT 1

Census Tract113630

Assessed Land Value$65,000

Assessed Improvement Value$280,000

Assessment Year2025

About this property

IMMACULATE w MANY RECENT UPDATES*Delightful Home within walking distance of renovated BBR(Generations Park) & Shady Brook Elem*Rare opportunity to live in one of Bedford's most Sought after Neighborhoods*Unique Contemporary Modern design*Split Bedroom Plan*Both secondary bedrooms have Custom Built-in Vanity w-sink*Roomy Kitchen has Quality Laminate Countertops-2019;Lots of pretty cabinets, pantry & plenty of counter space*Sitting area in Primary bedroom w-Beautiful built-in cabinet & shelves*Private En-suite w-Remodeled Shower-2021;Life Proof (brand)Luxury Vinyl Plank flooring 100% Water Proof- 2019-2021;Double Hung Vinyl Windows & Blinds -March 2022;Fiberglass Front door-2019*Brick Mailbox-2019;Secure Storm doors Front & Back-2019*Covered patio approx 12x11*Corner Lot w-Side entry gar*Refrig,Washer,Dryer stay*Convenient location near Park,Schools,Shopping,Medical*Put on Must-See List*Reasonable Offers Considered*Rm Size Appx*Buyer to Verify Schools & All info*Agents:See Pvt Remarks

Investor Tools

$374,000

Estimated Property Value

$288,000Estimated Mortgage Balance

$103,724Estimated Equity

23% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,244 /month

Positive

Cash Flow Estimate:

$748 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$609/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,439

$345,000

2025

$65,000

$280,000

$345,000

Tax History

Year

Tax Paid

Assessed Value

2024

$5,439

$345,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Trinity Oaks Mortgage Llc

Conventional

$288,000

First

Jan 27, 2023

Feb 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$270,276

$103,724

27%

72%

$1,727/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,120/mo

$1,727/mo

+$393/mo

6.8%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area