1124 Brown TrlBedfordTX76022
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Bedford at 1124 Brown Trl, Bedford, TX, 76022 priced at $199,000 converts $1,541/mo rent into $2/mo cash flow after a $974/mo obligation. Total monthly income equals $1,541/mo, and annual cash flow totals $24/yr on $65,969 invested. Return on cash invested prints 19.95% in year one, and rental yield reads 9.29% against a $199,000 entry. Equity gained on principal adds $1,284/yr, while 5% annual appreciation compiles into $54,980 by year five. Five-year ROI reaches 105.15% and total cumulative return in cash sums $69,366. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,541/mo property income covering a $974/mo payment, not borrower’s personal income.
Single Family
Built in 1953
10,715 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76022, Bedford, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,414 (100%) |
| Owner Occupied HU | 3,105 (48.4%) |
| Renter Occupied HU | 2,975 (46.4%) |
| Vacant Housing Units | 334 ( 5.2%) |
| Median Home Value | $304,279 |
| Average Home Value | $371,315 |
Housing Distribution
Address Breakdown
Residential
6,288
Single Family
4,160
Multi-Family
2,128
Businesses
427
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Patrick O'reilly • N TX ELITE GROUP
Mls Name: NTREIS
Mls ID: #20887595
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.