3100 Willow Creek WayBedfordTX76021
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 3100 Willow Creek Way, Bedford, TX, 76021 earns $943/mo cash flow from $5,032/mo rent with a $2,814/mo payment. Total monthly income totals $5,032/mo, and annual cash flow totals $11,321/yr on $189,175 capital. ROI tracks 26.04% on current figures, and rental yield reads 10.5% at a $575,000 purchase. Equity gained on principal adds $3,710/yr, and 5% annual appreciation supports $158,862 over five years. Five-year ROI reaches 136.93% and total cumulative return in cash sums $259,043. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,032/mo property income instead of your personal income.
Single Family
Built in 1989
9,496 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