1409 Circle LnBedfordTX76022
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 1409 Circle Ln, Bedford, TX, 76022 generates $2,707/mo in rent and, after a $1,765/mo payment, leaves $143/mo in cash flow. Total monthly income is $2,707/mo, and annual cash flow is $1,711/yr on $119,554 invested. Return on cash invested sits at 21.34% in year one, and rental yield is 9.01% on a $360,645 entry. Equity gained on principal adds $2,327/yr, while 5% annual appreciation builds toward $99,640 over five years. Five-year ROI reaches 111.73% and total cumulative return in cash sums $133,580. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,707/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
9,670 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