$891,367
NAL Estimated Property Value3921 Woodpark Lane, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Refrigerator
FlooringLaminate
Exterior
Lot Size2.87 acres
Building Information
Year Built1966
Stories1
Garage Spaces2
Land Information
APNA-204---1B04---20
SubdivisionBbb & C Ry Survey
Land UseResidential
Legal DescriptionBBB & C RY SURVEY ABSTRACT 204 TRACT 1B4 & 4A2
Census Tract113623
Assessed Land Value$506,085
Assessed Improvement Value$385,282
Assessment Year2025
About this property
Memories of Colorado float up as you drive down the long driveway of this well located heavily wooded home on 2.87 acres with a pond. Location is fantastic just off of 121 North, close to shopping, entertainment and DFW airport. Hard to find acreage in such a convenient location. The property offers excellent privacy from the low traffic dead-end road. Check out the bike trail at the end of the road. House needs lots of updating and has a lot of deferred maintenance. Remodel existing structure or demo and build your dream home on this beautiful estate lot.
Investor Tools
$891,367
Estimated Property Value
$483,312Estimated Mortgage Balance
$408,055Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,348 /month
Positive
Cash Flow Estimate:
$1,783 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,205/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,003
$891,367
2025
$506,085
$385,282
$891,367
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,003
$891,367
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Conventional
$384,000
No
First
Oct 1, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$483,312
$408,055
45%
54%
$3,203/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$3,203/mo
$-1,083/mo
2.9%
