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 1404 Circle Ln, Bedford, TX, 76022 offers $4,068/mo rent that, after a $2,322/mo payment, leaves $694/mo cash flow. Total monthly income is $4,068/mo, and annual cash flow is $8,330/yr on $157,297 cash. Return on cash invested measures 25.2% in year one, and rental yield stands at 10.29% at a $474,500 entry. Equity gained on principal adds $3,062/yr while 5% annual appreciation compounds into $131,096 by year five. Five-year ROI records 132.46% and total cumulative return in cash reaches $208,362. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,068/mo property income versus a $2,322/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1993
10,497 sqft 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 |
|---|---|---|
| 2025-05-08 | Listed for sale | $474,500 |
| 2015-10-15 | Listing removed | $279,900 |
| 2015-07-19 | Listed for sale | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-09 | $5326.62 | -3.04% | $387,447 | -5.04% |
| 2023-05-09 | $5493.68 | -21.59% | $408,000 | 10.42% |
| 2022-05-09 | $7006.12 | 2.64% | $369,488 | 13.13% |
Listed by: Austin Holtzman • RE/MAX Cross Country
Mls Name: NTREIS
Mls ID: #20929722
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.
