Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Bedford at 1205 Circle Ln, Bedford, TX, 76022 generates $3,746/mo in rent, after a $2,814/mo payment. Total monthly income is $3,746/mo. Return on cash invested sits at 17.89% in year one, and rental yield is 7.82% on a $575,000 entry. Equity gained on principal adds $3,710/yr, while 5% annual appreciation builds toward $158,862 over five years. Five-year ROI reaches 93.2% and total cumulative return in cash sums $176,303. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,746/mo property income rather than buyer’s personal income.
Single Family
Built in 1978
0.55 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76022, Bedford, TX area.
| 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 |
Residential
6,288
Single Family
4,160
Multi-Family
2,128
Businesses
427
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Steven McCoy • McCoy Realty
Mls Name: NTREIS
Mls ID: #21104640
