$330,000
NAL Estimated Property Value3821 Hackberry Ln, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Vinyl
Exterior
Lot Size8,668 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN46525-9-22
Lot Number22
SubdivisionWhisperwood Addition
Land UseResidential
Legal DescriptionWHISPERWOOD ADDITION BLOCK 9 LOT 22
Census Tract113638
Assessed Land Value$70,000
Assessed Improvement Value$257,717
Assessment Year2025
About this property
**Multiple Offers** Please send all highest and best. Offers will be presented on Monday! Sunday 6 PM! by A lovely place to call home. This well maintained home is located in quiet, tucked away established neighborhood in Bedford. Very functional floor plan takes advantage of natural light throughout the home. Large living and dining rooms provide great space for the whole family. Second living with fireplace leads to the backyard. Mature trees in back with covered patio. Close to DFW Airport, parks, schools, restaurants, shopping!
Investor Tools
$330,000
Estimated Property Value
$212,704Estimated Mortgage Balance
$117,296Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$360/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,670
$327,717
2025
$70,000
$257,717
$327,717
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,670
$327,717
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
V I P Mortgage Inc
Conventional
$232,050
No
First
Dec 20, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,704
$117,296
35%
64%
$1,392/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,392/mo
+$728/mo
7.7%
