Last 24 Hours
$583,000
NAL Estimated Property Value31 Bounty Rd E, Benbrook, TX, 76132
Off Market
3 Beds
2 Bath
2,480 Sq Ft
$171.33 / sqft
Built in 1966Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Private PoolLot Size20,120 sqft
Building Information
Year Built1966
Stories1
Garage Spaces2
Land Information
APN26410-6-18
Lot Number18
SubdivisionMont Del Estates Addition
Land UseResidential
Legal DescriptionMONT DEL ESTATES ADDITION BLOCK 6 LOT 18
Census Tract110903
Assessed Land Value$95,000
Assessed Improvement Value$405,000
Assessment Year2025
About this property
Located in the sought after neighborhood of Mont Del, this 3 bedroom, 2 bath is a hidden treasure. Enter the home through a charming courtyard. Plenty of room for entertaining, both formal and informal spaces inside. Sun rooms off of both the kitchen and master bedroom offer views of the pool and yard. If outdoor space is important to you this home boasts a large deck, a covered patio, a lovely pool and a large back yard.
Investor Tools
$583,000
Estimated Property Value
$553,850Estimated Mortgage Balance
$29,150Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,498 /month
Positive
Cash Flow Estimate:
$1,166 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,004/month
$30/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,134
$500,000
2025
$95,000
$405,000
$500,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,134
$500,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Conventional
$559,550
No
First
Oct 7, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$553,850
$29,150
5%
95%
$3,355/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,050/mo
$3,385/mo
$-1,335/mo
4.2%
12.4%