$371,000
NAL Estimated Property Value3136 Woodbridge Dr, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesLighting, Rain Gutters, Storage
Lot Size8,899 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN47467-C-38
Lot Number38
SubdivisionWoodbridge Addition
Land UseResidential
Legal DescriptionWOODBRIDGE ADDITION BLOCK C LOT 38
Census Tract113624
Assessed Land Value$75,000
Assessed Improvement Value$290,000
Assessment Year2025
About this property
Open House on Sunday, November 6th 12pm-2pm. Totally renovated home in a desirable neighborhood north of HWY 183. Laminate floors expand throughout the open floor plan and provide a warm and solid surface for your family and furry friends to enjoy. Enjoy the large backyard where a deck awaits you with a door that provides access to the trail and Harris Ryals Park. View at your own caution; you will fall in love!
Investor Tools
$371,000
Estimated Property Value
$286,466Estimated Mortgage Balance
$84,534Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,226 /month
Positive
Cash Flow Estimate:
$742 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$673/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,227
$365,000
2025
$75,000
$290,000
$365,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,227
$365,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Horizon Bank
Conventional
$305,788
No
First
Dec 6, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$286,466
$84,534
22%
77%
$1,834/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,834/mo
+$286/mo
6.9%
