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 24 Cedar Ln, Bedford, TX, 76021 offers $2,262/mo rent that, after a $1,346/mo payment. Total monthly income is $2,262/mo. Return on cash invested measures 19.34% in year one, and rental yield stands at 9.87% at a $275,000 entry. Equity gained on principal adds $1,775/yr while 5% annual appreciation compounds into $75,977 by year five. Five-year ROI records 102.67% and total cumulative return in cash reaches $93,599. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,262/mo property income versus a $1,346/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 1984
1,467 sqft lot
$N/A/sqft
$350 monthly HOA
Neighborhood data shown for ZIP Code: 76021, Bedford, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,294 (100%) |
| Owner Occupied HU | 8,683 (53.3%) |
| Renter Occupied HU | 6,937 (42.6%) |
| Vacant Housing Units | 674 ( 4.1%) |
| Median Home Value | $392,855 |
| Average Home Value | $450,494 |
Residential
16,001
Single Family
10,007
Multi-Family
5,994
Businesses
924
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $275,000 |
| 2018-04-30 | Listing removed | $176,900 |
| 2018-04-04 | Pending sale | $176,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $4222.99 | 10.78% | $284,322 | 6.56% |
| 2023-04-17 | $3812.06 | -16.34% | $266,823 | 5.05% |
| 2022-04-17 | $4556.51 | 1.61% | $253,991 | 17.52% |
Listed by: Amber Easterling • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #20907273
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.
