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 3003 Rustling Leaves Ln, Bedford, TX, 76021 generates $2,640/mo in rent and, after a $1,503/mo payment, leaves $206/mo in cash flow. Total monthly income is $2,640/mo, and annual cash flow is $2,478/yr on $101,771 invested. Return on cash invested sits at 22.34% in year one, and rental yield is 10.32% on a $307,000 entry. Equity gained on principal adds $1,981/yr, while 5% annual appreciation builds toward $84,818 over five years. Five-year ROI reaches 118.19% and total cumulative return in cash sums $120,278. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,640/mo property income rather than buyer’s personal income.
Townhouse
Built in 1976
2,047 sqft lot
$N/A/sqft
$250 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 |
|---|---|---|
| 2017-10-13 | Sold | N/A |
| 2017-10-03 | Pending sale | $185,000 |
| 2017-09-21 | Listed for sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $2439.89 | -8.69% | $309,587 | 17.26% |
| 2023-06-13 | $2672.05 | -35.39% | $264,016 | 24.41% |
| 2022-06-13 | $4135.79 | 0.63% | $212,222 | 9.31% |
Listed by: Jay Crane • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20965506
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.
