$339,990
3705 Bedrock Way, Aubrey, TX, 76227
$360,300 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, Laminate
Exterior
Lot Size6,229 sqft
Building Information
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR1006825
Lot Number6
SubdivisionSilverado West Phase 5
Land UseCommercial
Legal DescriptionSILVERADO WEST PHASE 5 BLK JJ LOT 6
Census Tract020116
Assessed Land Value$87,207
Assessment Year2025
About this property
New home sales with DR Horton offers 4 bedroom 3 bath one story home with study has hard flooring throughout main home area 36 in.
Investor Tools
$0Estimated Mortgage Balance
$353,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$360,299
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,118 /month
Positive
Cash Flow Estimate:
$706 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$271/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,489
$62,789
2025
$87,207
N/A
$87,207
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,489
$62,789
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$353,000
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
12.5%
