$482,520
NAL Estimated Property Value421 Bedford Drive, Richardson, TX, 75080
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Refrigerator
FlooringLaminate
Exterior
Lot Size7,488 sqft
Building Information
Year Built1973
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42262500040060000
Lot Number6
SubdivisionVillage
Land UseResidential
Legal DescriptionVILLAGE 2 BLK 4 LOT 6 INT202100184317 DD06162021 CO-DC 2625000400600 3CR26250004
Census Tract019211
Assessed Land Value$150,000
Assessed Improvement Value$332,520
Assessment Year2025
About this property
Adorable updated Richardson starter home. Wall removed and updating throughout. Vaulted ceilings, Open concept kitchen and living area. Updated kitchen cabinets and island with a coffee bar. Great laundry room with tons of storage. Huge Master Bedroom with big walk in closet and updated bathroom. Updated hall bath. Spacious backyard & beautiful board on board fence. A great opportunity to live in Richardson at an excellent price! Roof replaced in 18' **MULTIPLE OFFERS HIGHEST AND BEST DUE BY 2P.M. 5.15.
Investor Tools
$482,520
Estimated Property Value
$334,036Estimated Mortgage Balance
$148,484Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,895 /month
Positive
Cash Flow Estimate:
$965 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$816/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,385
$482,520
2025
$150,000
$332,520
$482,520
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,385
$482,520
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Omaha
Conventional
$368,600
No
First
Jun 16, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$334,036
$148,484
30%
69%
$2,210/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$2,210/mo
$-170/mo
5.1%
