Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$441,239

NAL Estimated Property Value

3225 Rustic Meadows Drive, Bedford, TX, 76021

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths1,771 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$147.88 / sqft
Year BuiltBuilt in 2002

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile

Exterior

Lot Size5,223 sqft

Building Information

Year Built2002
Stories2
Garage Spaces2

Land Information

APN36838-1-24R
Lot Number24
SubdivisionRustic Woods - Phase V
Land UseResidential
Legal DescriptionRUSTIC WOODS - PHASE V BLOCK 1 LOT 24R PER B2539 BLK 1 LOT 24
Census Tract113624
Assessed Land Value$85,000
Assessed Improvement Value$356,239
Assessment Year2025

About this property

Fantastic home ready for its new owner in beautiful Rustic Woods Addition! Be close to shopping, dining, highways, schools and more but tucked away on a quiet street. Mature trees, detached garage with a lovely covered breezeway, private backyard, and more! The interior boasts sky-high ceilings, a gas fireplace, spacious kitchen, downstairs primary bedroom, two bedrooms and a bonus room upstairs!

Investor Tools

Property Icon
$441,239
Estimated Property Value
$225,023Estimated Mortgage Balance
$216,216Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,647 /month
Positive
Cash Flow Estimate:
$882 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$645/month
$275/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,533
$441,239
2025
$85,000
$356,239
$441,239
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,533
$441,239

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Preferred Lending Solutions Llc
Conventional
$251,750
No
First
Nov 12, 2020
Dec 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,023
$216,216
49%
51%
$1,510/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,785/mo
+$335/mo
5.8%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Bedford

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

3225 Rustic Meadows Drive | Property Details | No Agent List