$393,990
3620 Bedrock Way, Aubrey, TX, 76227
$469,692 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 Spaces1
Land Information
APNR1006491
Lot Number42
SubdivisionSilverado West Phase 4
Land UseResidential
Legal DescriptionSILVERADO WEST PHASE 4 BLK FF LOT 42
Census Tract020116
Assessed Land Value$54,154
Assessment Year2025
About this property
new construction in aubrey texas this D.R.Horton home with 4 bedrooms 3 baths media and game rooms with separate dining this home offers gas stove tankless water heater hard flooring through out main home area 36 inch cabinets covered back patio Close to park, pools and school.
Investor Tools
$0Estimated Mortgage Balance
$403,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$469,691
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,418 /month
Positive
Cash Flow Estimate:
$806 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$275/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
$403,000
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
11.0%
