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% |
Investment property for sale in Bedford at 2813 Woodpath Ln, Bedford, TX, 76021 earns $216/mo cash flow from $3,167/mo rent with a $2,031/mo payment. Total monthly income totals $3,167/mo, and annual cash flow totals $2,593/yr on $137,573 capital. ROI tracks 21.79% on current figures, and rental yield reads 9.16% at a $415,000 purchase. Equity gained on principal adds $2,678/yr, and 5% annual appreciation supports $114,657 over five years. Five-year ROI reaches 114.19% and total cumulative return in cash sums $157,089. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,167/mo property income instead of your personal income.
Single Family
Built in 1982
0.18 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kelly Barz • The Michael Group Real Estate
Mls Name: NTREIS
Mls ID: #21121609
