3006 Rustling Leaves LnBedfordTX76021
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Bedford at 3006 Rustling Leaves Ln, Bedford, TX, 76021 uses $107,738 cash to close to unlock $8,887/yr annual cash flow and $741/mo monthly cash flow. Total monthly income runs $3,052/mo, and a $1,591/mo payment keeps the spread at $741/mo. Purchase price stands at $325,000, and rental yield measures 11.27% with $3,052/mo rent. Return on cash invested shows 28.16% in year one, and 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 148.29% and total cumulative return in cash records $159,769. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,052/mo property income covering a $1,591/mo payment rather than investor’s personal income.
Townhouse
Built in 1978
2,134 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76021, Bedford, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
16,001
Single Family
10,007
Multi-Family
5,994
Businesses
924
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices