$387,136
NAL Estimated Property Value2912 Matterhorn Drive, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size4,308 sqft
Building Information
Year Built1989
Stories2
Garage Spaces2
Land Information
APN10503C-7-19
Lot Number19
SubdivisionEagles Landing Addition
Land UseResidential
Legal DescriptionEAGLES LANDING ADDITION BLOCK 7 LOT 19 & PART OF COMMON AREA
Census Tract113626
Assessed Land Value$70,000
Assessed Improvement Value$317,136
Assessment Year2025
About this property
Adorable Garden Home in sought after Eagles Landing and HEBISD! Updated kitchen, stainless appliances. Bistro patio. Private Atrium off of bedroom. Large master bedroom with sitting area, updated ensuite bath and large walk in closet. Common area pool within walking distance. Windows replaced 2016. HVAC replaced 2021 Best and final deadline is Sunday at 2PM
Investor Tools
$387,136
Estimated Property Value
$301,815Estimated Mortgage Balance
$85,321Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,323 /month
Positive
Cash Flow Estimate:
$774 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$680/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,228
$387,136
2025
$70,000
$317,136
$387,136
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,228
$387,136
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$326,238
No
First
May 2, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$301,815
$85,321
22%
78%
$1,956/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$2,306/mo
$-186/mo
6.6%
