$356,000
NAL Estimated Property Value3241 Pearl Street, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size10,311 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN41468-1-12
Lot Number12
SubdivisionTeakwood Estates Addition
Land UseResidential
Legal DescriptionTEAKWOOD ESTATES ADDITION BLOCK 1 LOT 12
Census Tract113624
Assessed Land Value$75,000
Assessed Improvement Value$238,000
Assessment Year2025
About this property
Charming 1 story home located in Bedford's Teakwood Estates neighborhood*This lovely home encompasses 3 bedrooms and 2 baths*Kitchen features soft close kitchen cabinets and new granite counters*Spacious secondary bedrooms*Large backyard*Close proximity to green belt with jogging trails, playgrounds, and workout stations*Award Winning Hearst-Euless-Bedford ISD*Minutes from DFW Airport*Easy Access to Hwy 121, 183, 114, Shopping, Restaurants, and Entertainment*All this home needs is you!
Investor Tools
$356,000
Estimated Property Value
$31,627Estimated Mortgage Balance
$324,373Estimated Equity
91% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,136 /month
Positive
Cash Flow Estimate:
$712 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$429/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,366
$313,000
2025
$75,000
$238,000
$313,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,366
$313,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Stand Alone Second / Subordinate Position
$32,000
No
First
Sep 26, 2025
Oct 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$31,627
$324,373
91%
9%
$192/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$192/mo
+$1,928/mo
7.1%
