$291,000
NAL Estimated Property Value828 Helen Dr, Bedford, TX, 76022
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Range
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesAwning(s), Rain Gutters, Private Yard
Lot Size7,139 sqft
Building Information
Year Built1959
Stories1
Garage Spaces1
Land Information
APN8800-2-3
Lot Number3
SubdivisionCrestview Addition-Bedford
Land UseResidential
Legal DescriptionCRESTVIEW ADDITION-BEDFORD BLOCK 2 LOT 3
Census Tract113618
Assessed Land Value$55,000
Assessed Improvement Value$197,380
Assessment Year2025
About this property
Absolutely immaculate! This home will WOW you with its location and the many features. Four bedrooms, a newly built covered patio in 2023, a large covered carport, a cute shed, and a remote controlled gate for a private and secured entrance into a large backyard with a peach and plum tree for the picking! Don't miss this home that has been kept with extreme love and care!
Investor Tools
$291,000
Estimated Property Value
$235,083Estimated Mortgage Balance
$55,917Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,799 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$531/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,914
$252,380
2025
$55,000
$197,380
$252,380
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,914
$252,380
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Commercial
$247,500
No
First
Aug 29, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$235,083
$55,917
19%
81%
$1,484/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,484/mo
+$516/mo
8.2%
