$372,990
3616 Bedrock Way, Aubrey, TX, 76227
$380,916 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Oven, Gas Cooktop, Disposal, Gas Range, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size6,447 sqft
Building Information
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR1006490
Lot Number41
SubdivisionSilverado West Phase 4
Land UseResidential
Legal DescriptionSILVERADO WEST PHASE 4 BLK FF LOT 41
Census Tract020116
Assessed Land Value$54,154
Assessment Year2025
About this property
New Construction by DR Horton. Amazing flow right into a beautiful 2 story home that offers 4Bedrooms, 3 Bathrooms, game room, 2 Car Garage, and Covered Patio. Energy efficient with smart home features included.
Investor Tools
$0Estimated Mortgage Balance
$395,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$380,916
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,370 /month
Positive
Cash Flow Estimate:
$790 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$272/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,284
$54,154
2025
$54,154
N/A
$54,154
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,284
$54,154
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$395,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,680/mo
$450/mo
+$3,230/mo
11.2%
