Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 Bardwell at 302 Beaulah Ave, Bardwell, TX, 75101 priced at $292,500 pairs $0/mo rent with after a $1,432/mo payment. Total monthly income equals $0/mo. Return on cash invested is -5.84% in year one, and rental yield stands at 0% on a $292,500 basis. Equity gained on principal adds $1,887/yr, and 5% annual appreciation accumulates to $80,812 by year five. For financing, Ziffy Mortgage’s DSCR program evaluates $0/mo property income against a $1,432/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1994
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75101, Bardwell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Residential
1
Single Family
1
Multi-Family
0
Businesses
12
Date | Event | Price |
|---|---|---|
| 2025-04-09 | Listed for sale | $292,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
No similar rental properties found nearby.
Listed by: Jared English • Congress Realty, Inc.
Mls Name: NTREIS
Mls ID: #20898518
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.
