$330,000
NAL Estimated Property Value2913 White Oak Ln, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
AppliancesElectric Range
FlooringVinyl
Exterior
Lot Size7,214 sqft
Building Information
Year Built1973
Stories1
Garage Spaces2
Land Information
APN30940-3-7
Lot Number7
SubdivisionOak View Hills
Land UseResidential
Legal DescriptionOAK VIEW HILLS BLOCK 3 LOT 7
Census Tract113623
Assessed Land Value$75,000
Assessed Improvement Value$174,773
Assessment Year2025
About this property
Beautifully fully renovated 3-bedroom, 2-bath home located in a quiet, desirable neighborhood. The home features brand-new kitchen appliances and modern updates throughout, a backyard with car entrance access—perfect for outdoor entertaining, additional parking, or future possibilities. Ideally located just minutes from Highway 121, with quick access to entertainment, shopping, dining, and major conveniences, this property offers the perfect balance of tranquility and accessibility.
Investor Tools
$330,000
Estimated Property Value
$238,721Estimated Mortgage Balance
$91,279Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,070 /month
Positive
Cash Flow Estimate:
$690 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$213/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$903
$249,773
2025
$75,000
$174,773
$249,773
No
Tax History
Year
Tax Paid
Assessed Value
2025
$903
$249,773
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rflf4 Llc
Building Or Construction Loan
$243,000
No
First
May 30, 2025
Jun 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,721
$91,279
27%
72%
$1,457/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,457/mo
+$663/mo
7.7%
