$363,000
NAL Estimated Property Value3220 Vintage Way, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range
FlooringCeramic Tile, Wood
Exterior
Lot Size8,102 sqft
Building Information
Year Built1982
Stories1
Garage Spaces1
Land Information
APN30680-8-13
Lot Number13
SubdivisionOak Ridge Estates (Bedford)
Land UseResidential
Legal DescriptionOAK RIDGE ESTATES (BEDFORD) BLOCK 8 LOT 13
Census Tract113624
Assessed Land Value$70,000
Assessed Improvement Value$212,515
Assessment Year2025
About this property
Charming ,meticulously maintained Doll House with open concept living kitchen and dining room so it lives large, Beautiful Hardwood floors,covered wood deck to enjoy the beautiful summer nights.
Investor Tools
$363,000
Estimated Property Value
$197,875Estimated Mortgage Balance
$165,125Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,178 /month
Positive
Cash Flow Estimate:
$726 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$559/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,895
$282,515
2025
$70,000
$212,515
$282,515
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,895
$282,515
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens Bank Na
Conventional
$224,100
No
First
May 22, 2020
Jun 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,875
$165,125
45%
55%
$1,344/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,344/mo
+$776/mo
7.0%
