1204 Bedford LnLewisvilleTX75077
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 Lewisville at 1204 Bedford Ln, Lewisville, TX, 75077 offers $4,405/mo rent that, after a $2,090/mo payment, leaves $1,338/mo cash flow. Total monthly income is $4,405/mo, and annual cash flow is $16,052/yr on $141,551 cash. Return on cash invested measures 31.25% in year one, and rental yield stands at 12.38% at a $427,000 entry. Equity gained on principal adds $2,755/yr while 5% annual appreciation compounds into $117,972 by year five. Five-year ROI records 164.96% and total cumulative return in cash reaches $233,505. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,405/mo property income versus a $2,090/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1998
6,621 sqft lot
$N/A/sqft
$185 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75077, Lewisville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,465 (100%) |
| Owner Occupied HU | 11,790 (76.2%) |
| Renter Occupied HU | 3,210 (20.8%) |
| Vacant Housing Units | 465 ( 3.0%) |
| Median Home Value | $464,627 |
| Average Home Value | $538,179 |
Housing Distribution
Address Breakdown
Residential
15,326
Single Family
12,884
Multi-Family
2,442
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Appachan Ouseph • WILLIAM DAVIS REALTY
Mls Name: NTREIS
Mls ID: #20669857
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.