$388,741
NAL Estimated Property Value85 Regents Park, Bedford, TX, 76022
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Gas Range, Microwave, Gas Water Heater
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size9,074 sqft
Building Information
Year Built1963
Stories1
Garage Spaces2
Land Information
APN40470-15-11
Lot Number11
SubdivisionStonegate Addition-Bedford
Land UseResidential
Legal DescriptionSTONEGATE ADDITION-BEDFORD BLOCK 15 LOT 11
Census Tract113607
Assessed Land Value$65,000
Assessed Improvement Value$323,741
Assessment Year2025
About this property
HURRY FOR THIS NEW HOME LISTING IN BEDFORD!! Turn key and ready for move-in. Completely remodeled home. All new flooring, new kitchen cabinets and granite, new bathrooms, etc. See complete list of updates in MLS. Situated in culdesac and walking distance to Stonegate Elementary School. Large fenced yard and 2 storage buildings.
Investor Tools
$388,741
Estimated Property Value
$229,916Estimated Mortgage Balance
$158,825Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,332 /month
Positive
Cash Flow Estimate:
$777 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$619/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,483
$388,741
2025
$65,000
$323,741
$388,741
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,483
$388,741
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$217,929
No
First
Apr 19, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$229,916
$158,825
40%
59%
$1,517/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,517/mo
+$483/mo
6.2%
