$363,000
NAL Estimated Property Value3700 Walnut Drive, Bedford, TX, 76021
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Range, Microwave
FlooringCeramic Tile
Exterior
Lot Size9,527 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN46525-6-1
Lot Number1
SubdivisionWhisperwood Addition
Land UseResidential
Legal DescriptionWHISPERWOOD ADDITION BLOCK 6 LOT 1
Census Tract113638
Assessed Land Value$70,000
Assessed Improvement Value$287,835
Assessment Year2025
About this property
Well maintained and updated home on a corner lot in an incredibly desirable HEB neighborhood. Updates include new flooring, paint, granite countertops, lighting and more. Close to shopping, schools, restaurants and freeway access.
Investor Tools
$363,000
Estimated Property Value
$256,561Estimated Mortgage Balance
$106,439Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,178 /month
Positive
Cash Flow Estimate:
$726 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$656/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,056
$357,835
2025
$70,000
$287,835
$357,835
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,056
$357,835
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Geneva Financial Llc
Conventional
$284,210
No
First
Apr 12, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$256,561
$106,439
29%
71%
$1,704/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,704/mo
+$416/mo
7.0%
