$276,936
NAL Estimated Property Value833 Glenda Drive, Bedford, TX, 76022
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Other
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesOther
Lot Size9,361 sqft
Building Information
Year Built1956
Stories1
Garage Spaces1
Land Information
APN2220-7-20
Lot Number20
SubdivisionBellvue Addition #3
Land UseResidential
Legal DescriptionBELLVUE ADDITION #3 BLOCK 7 LOT 20
Census Tract113607
Assessed Land Value$55,000
Assessed Improvement Value$221,936
Assessment Year2025
About this property
Beautifully 3 bedroom 1.5 bathroom house, updated inside and out. Beautifully updated kitchen with stainless steel appliances and quartz countertops. Established neighborhood in great school district with a big backyard for kids to play. This house wont last, Come check it out before its gone!
Investor Tools
$276,936
Estimated Property Value
$161,212Estimated Mortgage Balance
$115,724Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$446/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,973
$276,936
2025
$55,000
$221,936
$276,936
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,973
$276,936
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$180,000
No
First
Dec 13, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,212
$115,724
41%
58%
$1,080/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,080/mo
+$920/mo
8.7%
