$343,990
3621 Bedrock Way, Aubrey, TX, 76227
$359,900 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
Exterior
Lot Size6,098 sqft
Building Information
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR1006497
Lot Number10
SubdivisionSilverado West Phase 4
Land UseResidential
Legal DescriptionSILVERADO WEST PHASE 4 BLK JJ LOT 10
Census Tract020116
Assessed Land Value$85,378
Assessment Year2025
About this property
New Construction by DR Horton this beautiful 1 story home offers 4 Bedrooms, 3 Bathrooms, study, 2 Car Garage, and Covered Patio. Energy efficient with smart home features included.
Investor Tools
$0Estimated Mortgage Balance
$319,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$359,899
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,064 /month
Positive
Cash Flow Estimate:
$688 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$254/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,457
$61,472
2025
$85,378
N/A
$85,378
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,457
$61,472
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$319,000
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
10.6%
