$393,990
3617 Bedrock Way, Aubrey, TX, 76227
$469,692 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Gas Cooktop, Disposal, Gas Range, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size9,104 sqft
Building Information
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR1006498
Lot Number11
SubdivisionSilverado West Phase 4
Land UseResidential
Legal DescriptionSILVERADO WEST PHASE 4 BLK JJ LOT 11
Census Tract020116
Assessed Land Value$105,364
Assessment Year2025
About this property
the infomous bastrop has 4 bedrooms 3 baths open to below and has hard flooring through out main home 36 inch cabinets covered back patio Gas stove top tankless water heater smart home system Close to park, pools and school.
Investor Tools
$0Estimated Mortgage Balance
$346,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$469,691
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,364 /month
Positive
Cash Flow Estimate:
$788 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$294/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,799
$75,862
2025
$105,364
N/A
$105,364
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,799
$75,862
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$346,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,820/mo
$450/mo
+$2,370/mo
9.8%
