Last 24 Hours
$367,000
NAL Estimated Property Value22764 Fm 2620 Rd, Bedias, TX, 77831
Off Market
2 Beds
3 Bath
1,248 Sq Ft
$78.53 / sqft
Built in 1955Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Indoor FireplaceAppliancesMicrowave, Electric Range, Electric Oven
FlooringWood
Exterior
Lot Size7.01 acres
Building Information
Stories1
Roof Type112
Land Information
APNR18550
Land UseResidential
Legal DescriptionA0375 T P PLASTER, TRACT 49, ACRES 7.014
Census Tract180302
Assessed Land Value$162,560
Assessed Improvement Value$185,830
Assessment Year2025
About this property
Watch the city parades from your own front porch. Cozy 3br country home on 7 acres. Several storage buildings with city water /sewer and electricity. House needs work but is livable and has a lot of charm. Come and enjoy the country life. 7 unrestricted acres that is fenced in the back. Come and see, it has tons of potential. Cash sale only
Investor Tools
$367,000
Estimated Property Value
$320,351Estimated Mortgage Balance
$46,649Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,202 /month
Positive
Cash Flow Estimate:
$734 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$568/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,978
$348,390
2025
$162,560
$185,830
$348,390
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,978
$348,390
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$339,000
No
First
May 2, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$320,351
$71,649
18%
87%
$2,033/mo
12.4%