$346,000
NAL Estimated Property Value2231 Shady Grove Dr, Bedford, TX, 76021
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh EquityVacant Homes
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringLaminate
Exterior
Lot Size8,864 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APN37945-5-12
Lot Number12
SubdivisionShady Brook Addition
Land UseResidential
Legal DescriptionSHADY BROOK ADDITION BLOCK 5 LOT 12
Census Tract113629
Assessed Land Value$65,000
Assessed Improvement Value$155,590
Assessment Year2025
About this property
Quiet established neighborhood. HEB school district. Easy access to airport frwy. Just repainted inside. Two living areas, sunken den with wood burning fireplace. Granite in kitchen with stainless steel appliances. Split bedrooms, large heavily treed backyard. Beautiful wood look laminate throughout except kitchen and baths.
Investor Tools
$346,000
Estimated Property Value
$19,852Estimated Mortgage Balance
$326,148Estimated Equity
94% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,076 /month
Positive
Cash Flow Estimate:
$692 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$502/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,295
$220,590
2025
$65,000
$155,590
$220,590
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,295
$220,590
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$107,920
No
First
Feb 28, 2013
Mar 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$19,852
$326,148
94%
6%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
N/A
+$2,120/mo
7.4%
