$400,000
426 Bedford Dr, Richardson, TX, 75080
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Electric Water Heater
FlooringCeramic Tile, Laminate
Exterior
Lot Size7,560 sqft
Building Information
Year Built1973
Roof Type105
Garage Spaces2
Land Information
APN42262500030260000
Lot Number26
SubdivisionVillage
Land UseResidential
Legal DescriptionVILLAGE 2 BLK 3 LOT 26 INT200600156939 DD04242006 CO-DC 2625000302600 3CR26250003
Census Tract019211
Assessed Land Value$150,000
Assessed Improvement Value$229,210
Assessment Year2026
About this property
One story brick home
Investor Tools
$56,559Estimated Mortgage Balance
$322,651Estimated Equity
85% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,400 /month
Positive
Cash Flow Estimate:
$800 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$847/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,272
$379,210
2026
$150,000
$229,210
$379,210
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,272
$379,210
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Regions Bank
Conventional
$91,400
No
First
Dec 15, 2010
Jan 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$56,559
$322,651
85%
15%
$548/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$548/mo
+$1,492/mo
6.5%
