Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
Listed by: Swapnil Sharma • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20978485
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.
Investment property for sale in Bedford at 1509 Autumn Chase Sq, Bedford, TX, 76022 uses $122,622 cash to close to unlock $121/yr annual cash flow and $10/mo monthly cash flow. Total monthly income runs $2,640/mo, and a $1,810/mo payment keeps the spread at $10/mo. Purchase price stands at $369,900, and rental yield measures 8.56% with $2,640/mo rent. Return on cash invested shows 20.01% in year one, and 5% annual appreciation builds toward $102,197 over five years. Five-year ROI reaches 104.6% and total cumulative return in cash records $128,266. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,640/mo property income covering a $1,810/mo payment rather than investor’s personal income.
Single Family
Built in 1984
4,965 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 |
|---|---|---|
| 2025-06-24 | Listed for sale | $369,900 |
| 2022-06-01 | Sold | N/A |
| 2022-04-26 | Pending sale | $340,000 |
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $5838.68 | -4.18% | $366,363 | -2.57% |
| 2023-06-25 | $6093.48 | 152.49% | $376,044 | 27.14% |
| 2022-06-25 | $2413.35 | 2.29% | $295,783 | 23.10% |
