$160,000
NAL Estimated Property Value929 Brown Trl, Bedford, TX, 76022
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Range
FlooringTile, Wood
Exterior
Lot Size10,446 sqft
Building Information
Year Built1956
Stories1
Garage Spaces1
Land Information
APN45790-2-5
Lot Number5
SubdivisionWest Bellvue Addition
Land UseResidential
Legal DescriptionWEST BELLVUE ADDITION BLOCK 2 LOT 5
Census Tract113607
Assessed Land Value$55,000
Assessed Improvement Value$95,035
Assessment Year2025
About this property
Investor Special! This single story three bedroom two bath home in the heart of HEB offers great potential and is a great prospect for investors. With easy access to local amenities, shopping, and dining, this home sits in an ideal spot moments away from highway 820 and 183.
Investor Tools
$160,000
Estimated Property Value
$156,569Estimated Mortgage Balance
$3,431Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,199 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$367/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,602
$150,035
2025
$55,000
$95,035
$150,035
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,602
$150,035
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pinnacle Bank
Building Or Construction Loan
$159,375
No
First
May 30, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$156,569
$3,431
2%
98%
$956/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$956/mo
+$1,044/mo
15.0%
