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 3212 Redwood St, Bedford, TX, 76021 generates $2,929/mo in rent and, after a $1,957/mo payment, leaves $86/mo in cash flow. Total monthly income is $2,929/mo, and annual cash flow is $1,027/yr on $132,567 invested. Return on cash invested sits at 20.68% in year one, and rental yield is 8.79% on a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation builds toward $110,485 over five years. Five-year ROI reaches 108.21% and total cumulative return in cash sums $143,456. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,929/mo property income rather than buyer’s personal income.
Single Family
Built in 1985
9,888 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 |
|---|---|---|
| 2024-12-06 | Listed for sale | $399,900 |
| 2024-11-07 | Listing removed | $414,900 |
| 2024-10-25 | Price change | $419,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1131.05 | -36.65% | $385,470 | 0.27% |
| 2023-12-27 | $1785.52 | -4.23% | $384,443 | 21.05% |
| 2022-12-27 | $1864.41 | 3.33% | $317,588 | 12.41% |
Listed by: Brandt Osborne • Relo Radar
Mls Name: NTREIS
Mls ID: #20790145
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.
