Last 24 Hours
$721,450
NAL Estimated Property Value401 Eagle Drive, Bedford, TX, 76021
$735,680 ARV
Off Market
4 Beds
4 Bath
4,032 Sq Ft
Single Family Residence
$147.57 / sqft
Built in 1975Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size22,128 sqft
Building Information
Year Built1975
Stories2
Garage Spaces3
Land Information
APN33220-7-11
Lot Number11
SubdivisionQuail Crest Estates
Land UseResidential
Legal DescriptionQUAIL CREST ESTATES BLOCK 7 LOT 11
Census Tract113612
Assessed Land Value$100,000
Assessed Improvement Value$621,450
Assessment Year2025
About this property
MULTIPLE OFFERS - BEST AND FINAL BY FRIDAY AT NOON- FEB. 4TH. - RARE FIND for a home over 4000 sq. feet with a half acre lot! Enclosed sunroom and office not included in sq. ft. 51 x 8 covered front porch with Circular Drive, Huge 44 X 14 upstairs deck overlooks inground diving pool. 4 bedrooms, 4 full baths, 3 car garage. Huge master suite with fireplace, master bath with separate vanities, shower, large garden tub, 2 walk in closets. This unique floorplan offers many opportunities and space for all your needs, including Music room with built ins, 16 x 5 laundry room, plus pool bath off large 25 x13 covered back patio, Home needs updating so use your imagination and make this your dream home!
Investor Tools
$721,450
Estimated Property Value
$497,745Estimated Mortgage Balance
$223,705Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$735,679
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,329 /month
Positive
Cash Flow Estimate:
$1,443 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,244/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,326
$721,450
2025
$100,000
$621,450
$721,450
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,326
$721,450
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$540,000
No
First
Mar 17, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$497,745
$223,705
31%
69%
$3,238/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$3,238/mo
$-1,118/mo
3.5%
12.4%