$368,000
NAL Estimated Property Value3221 Misty Court, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size10,180 sqft
Building Information
Year Built1981
Stories1
Garage Spaces2
Land Information
APN30680-9-22
Lot Number22
SubdivisionOak Ridge Estates (Bedford)
Land UseResidential
Legal DescriptionOAK RIDGE ESTATES (BEDFORD) BLOCK 9 LOT 22
Census Tract113624
Assessed Land Value$70,000
Assessed Improvement Value$273,634
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED -PLEASE SUBMIT BEST AND FINAL. BEING SOLD AS IS- CASH OR CONVENTIONAL ONLY. ESTATE -FAMILY SELLING 1 OWNER HOME IN CUL-DE-SAC. PRICE REFLECTS NEED FOR UPDATING, FLOORING AND PAINT. TREED YARD WITH COVERED PATIO AND WOOD DECK. BRING YOUR DECORATING IDEAS AND MAKE THIS YOUR HOME. BUYER WILL NEED TO PURCHASE NEW SURVEY. PROOF OF FUNDS REQUIRED. AS-IS
Investor Tools
$368,000
Estimated Property Value
$226,591Estimated Mortgage Balance
$141,409Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,208 /month
Positive
Cash Flow Estimate:
$736 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$564/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,926
$343,634
2025
$70,000
$273,634
$343,634
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,926
$343,634
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Baxter Cu
Conventional
$253,170
No
First
Aug 31, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$226,591
$141,409
38%
62%
$1,068/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,068/mo
+$1,052/mo
6.9%
