$638,000
NAL Estimated Property Value3932 Pebblebrook Lane, Bedford, TX, 76021
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size25,456 sqft
Building Information
Year Built1994
Stories2
Garage Spaces2
Land Information
APN36837-A-21
Lot Number21
SubdivisionRustic Woods Iii & Iv
Land UseResidential
Legal DescriptionRUSTIC WOODS III & IV BLOCK A LOT 21
Census Tract113623
Assessed Land Value$100,000
Assessed Improvement Value$392,000
Assessment Year2025
About this property
Stately home on cul de sac in Bedford with amazing lot and pool. Floor plan is open and offers an abundance of natural light into the home. Updates include new hardwood floors, fresh paint, new premium sculptured carpet, new appliances, new frameless glass master shower enclosure, new granite countertops in kitchen and master bath, new sinks, new plumbing hardware, beautiful updated tile backsplash in kitchen, new lighting and ceiling fans, new marble fireplace surround.
Investor Tools
$638,000
Estimated Property Value
$314,442Estimated Mortgage Balance
$323,558Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,828 /month
Positive
Cash Flow Estimate:
$1,276 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$987/month
$60/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,652
$492,000
2025
$100,000
$392,000
$492,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,652
$492,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sun West Mortgage Company Inc
Va
$353,930
Yes
First
Aug 10, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$314,442
$323,558
50%
49%
$2,122/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,620/mo
$2,182/mo
+$438/mo
4.9%
