1view

$435,000

812 Shady Ln, Bedford, TX, 76021

Off Market

3 Beds

2 Bath

2,336 Sq Ft

Single Family Residence

$186.22 / sqft

Built in 1983

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Convection Oven, Double Oven

Exterior

Exterior FeaturesRain Gutters

Lot Size10,041 sqft

Building Information

Year Built1983

Stories1

Garage Spaces2

Land Information

APN25265-4-21

Lot Number21

SubdivisionMayfair Hills Addition

Land UseResidential

Legal DescriptionMAYFAIR HILLS ADDITION BLOCK 4 LOT 21

Census Tract113629

Assessed Land Value$90,000

Assessed Improvement Value$292,451

Assessment Year2025

About this property

This charming brick home is not just a place to live; it’s a lifestyle that embraces community, convenience, and comfort. With its prime location, modern amenities, and charming character, this property is a rare find in today’s market. This property is nestled in a quiet, well-maintained neighborhood, perfect for those seeking a peaceful environment. Take a leisurely walk to Generations Park and enjoy all the amenities it has to offer. This residence features spacious living areas that are perfect for entertaining family and friends or simply unwinding after a long day. The layout is thoughtfully designed to maximize both space and functionality, making it easy to create lasting memories in your new home. Throughout the home, you'll appreciate the modern luxury vinyl tile (LVT) flooring, which combines durability with a chic appearance. The charming wood paneling adds a touch of warmth and character. Additional features include a new roof and gutters installed Aug 2024.

Investor Tools

$422,000

Estimated Property Value

$449,355Estimated Mortgage Balance

$0Estimated Equity

-6% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,610 /month

Positive

Cash Flow Estimate:

$870 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$687/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,140

$382,451

2025

$90,000

$292,451

$382,451

Tax History

Year

Tax Paid

Assessed Value

2024

$6,140

$382,451

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Usaa Fsb

$449,355

Yes

First

Oct 15, 2024

Nov 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$436,678

N/A

103%

$2,695/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,120/mo

$2,695/mo

$-575/mo

6.0%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area