$378,000
NAL Estimated Property Value3504 Primrose Ln, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size10,494 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN25500-12-12
Lot Number12
SubdivisionMeadow Wood Addition
Land UseResidential
Legal DescriptionMEADOW WOOD ADDITION BLOCK 12 LOT 12
Census Tract113623
Assessed Land Value$70,000
Assessed Improvement Value$280,594
Assessment Year2025
About this property
Hard to find Bedford location! Do not miss this opportunity for updated home in quiet neighborhood close to everything! Spacious living room open to dining with fresh paint and brand new granite countertops! Awesome brick fireplace, tons of cabinets and counterspace! Newer appliances and tiled showers. Seller just upgraded electrical panel. Home has large back yard as it sits in curve of street with large storage building. Nice covered back patio too! This is a beautiful home!
Investor Tools
$378,000
Estimated Property Value
$309,895Estimated Mortgage Balance
$68,105Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,268 /month
Positive
Cash Flow Estimate:
$756 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$619/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,543
$350,594
2025
$70,000
$280,594
$350,594
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,543
$350,594
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Megamerica Mortgage Group Inc
Conventional
$328,500
No
First
Apr 13, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$309,895
$68,105
18%
82%
$1,970/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,970/mo
+$150/mo
6.7%
