Last 24 Hours
$792,000
NAL Estimated Property Value2509 Bedford Road, TX, 76021
Off Market
Commercial
— Beds
— Bath
4,400 Sq Ft
$170.45 / sqft
Built in 1983Highlights
Interior
Bedrooms —
Bathrooms —FlooringCeramic Tile, Vinyl, Other
Exterior
Exterior FeaturesStorage
Lot Size23,880 sqft
Building Information
Year Built1983
Land Information
APN27020--36-10
Lot Number36
SubdivisionMurphy, J R Addition
Land UseCommercial
Legal DescriptionMURPHY, J R ADDITION LOT 36 S183'36
Census Tract113637
Assessed Land Value$119,410
Assessed Improvement Value$672,590
Assessment Year2025
About this property
Completely updated professional office building in the perfect location for an expanding company who needs ease of access and room for everyone. The interior is set up with a receptionist desk, waiting room, multiple private offices, large open cubical area, full kitchen, private restrooms and plenty of storage. The exterior has 36 parking spaces, dumpster location, large storage building and large lighted pole sign. All new HVAC systems, windows, flooring and more!
Investor Tools
$792,000
Estimated Property Value
$467,554Estimated Mortgage Balance
$324,446Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,752 /month
Positive
Cash Flow Estimate:
$1,584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,615/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,420
$792,000
2025
$119,410
$672,590
$792,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,420
$792,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Commercial
$536,250
No
First
Nov 20, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$467,554
$324,446
40%
59%
$3,216/mo
12.4%