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 2409 Brookline Trl, Bedford, TX, 76021 priced at $409,900 pairs $3,001/mo rent with after a $2,006/mo payment. Total monthly income equals $3,001/mo. Return on cash invested is 18.68% in year one, and rental yield stands at 8.79% on a $409,900 basis. Equity gained on principal adds $2,645/yr, and 5% annual appreciation accumulates to $113,248 by year five. Five-year ROI measures 98.18% and total cumulative return in cash reaches $133,408. For financing, Ziffy Mortgage’s DSCR program evaluates $3,001/mo property income against a $2,006/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1998
5,227 sqft lot
$N/A/sqft
$1,452 annually 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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $409,900 |
| 2024-09-09 | Listing removed | $2,535 |
| 2024-08-23 | Price change | $2,535 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $8061.51 | 2.26% | $420,309 | 16.45% |
| 2022-10-23 | $7883.53 | 18.48% | $360,947 | 24.57% |
| 2021-10-23 | $6653.76 | -2.51% | $289,748 | N/A |
Listed by: Stephen Collins • Open Exchange Brokerage LLC
Mls Name: NTREIS
Mls ID: #20733002
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.
