Last 24 Hours
$374,000
NAL Estimated Property Value3229 Rustic Meadows Drive, Bedford, TX, 76021
Off Market
3 Beds
3 Bath
1,635 Sq Ft
$161.41 / sqft
Built in 2003Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size5,223 sqft
Building Information
Year Built2003
Stories2
Garage Spaces2
Land Information
APN36838-1-25R
Lot Number25R
SubdivisionRustic Woods - Phase V
Land UseResidential
Legal DescriptionRUSTIC WOODS - PHASE V BLOCK 1 LOT 25R
Census Tract113624
Assessed Land Value$85,000
Assessed Improvement Value$256,071
Assessment Year2025
About this property
GORGEOUS TWO-STORY HOME WITH A HEAVILY WOODED BACKYARD. Make memories with loved ones in the amazing family room that boasts high ceilings, gas fire place, and access to the back patio. Cook delicious meals in the chef's kitchen that has a breakfast bar, electric cooktop, and plenty of counterspace. Retreat to the master suite at the end of the day that provides a garden tub, separate shower, and big walk-in closet. The backyard provides plenty of shade with it's abundance of trees. Come and see if this could be your future home.
Investor Tools
$374,000
Estimated Property Value
$175,149Estimated Mortgage Balance
$198,851Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,244 /month
Positive
Cash Flow Estimate:
$748 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$776/month
$275/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,437
$341,071
2025
$85,000
$256,071
$341,071
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,437
$341,071
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$203,228
No
First
Dec 30, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,149
$198,851
53%
47%
$898/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,173/mo
+$947/mo
6.8%
12.4%