3682 Dick Barnes LoopBediasTX77831
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
No similar price properties found nearby.
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 Bedias at 3682 Dick Barnes Loop, Bedias, TX, 77831 with 5% annual appreciation on a $180,000 basis while $1,780/mo rent supports operations. Total monthly income totals $1,780/mo and a $881/mo payment preserves $500/mo for cash returns. Annual cash flow comes to $6,000/yr on $59,670 deployed, and return on cash invested reaches 29.96% in year one. Equity gained on principal adds $1,162/yr, and five-year appreciation sums $49,731 alongside rental yield of 11.87%. Five-year ROI measures 157.98% and total cumulative return in cash totals $94,265.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,780/mo property income versus a $881/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1995
4.53 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77831, Bedias, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,897 (100%) |
| Owner Occupied HU | 1,296 (68.3%) |
| Renter Occupied HU | 201 (10.6%) |
| Vacant Housing Units | 400 (21.1%) |
| Median Home Value | $248,077 |
| Average Home Value | $289,130 |
Housing Distribution
Address Breakdown
Residential
1,434
Single Family
1,434
Multi-Family
0
Businesses
52
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
No similar price properties found nearby.
Listed by: Larry Sanders • Elite Texas Properties
Mls Name: HAR
Mls Provider:
Mls ID: #41120494
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.