$268,000
NAL Estimated Property Value5200 Bedfordshire Dr, Fort Worth, TX, 76135
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size5,658 sqft
Building Information
Year Built2001
Stories1
Garage Spaces2
Land Information
APN24812C-18-5
Lot Number5
SubdivisionMarine Creek Estates Addition
Land UseResidential
Legal DescriptionMARINE CREEK ESTATES ADDITION BLOCK 18 LOT 5
Census Tract114011
Assessed Land Value$60,000
Assessed Improvement Value$180,000
Assessment Year2025
About this property
What a GREAT house for the price. Wood floors, tile and carpet adorn the floors. open floor plan, large den with wood burning fireplace, spacious kitchen with ample cabinet and counter space, large master and nice sized secondary bedrooms!Open through the living dining and kitchen means everyone is part of the action. An oversized private master bedroom can handle a king bed with room to spare. Enjoy the afternoons on the patio in the shady backyard.
Investor Tools
$268,000
Estimated Property Value
$0Estimated Mortgage Balance
$268,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,608 /month
Positive
Cash Flow Estimate:
$536 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$622/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,118
$240,000
2025
$60,000
$180,000
$240,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,118
$240,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$268,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$300/mo
+$1,627/mo
8.6%
