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% |
Investment property for sale in Bedford at 3705 Laurel Ln, Bedford, TX, 76021 earns $79/mo cash flow from $3,955/mo rent with a $2,668/mo payment. Total monthly income totals $3,955/mo, and annual cash flow totals $947/yr on $179,305 capital. ROI tracks 20.59% on current figures, and rental yield reads 8.71% at a $545,000 purchase. Equity gained on principal adds $3,517/yr, and 5% annual appreciation supports $150,573 over five years. Five-year ROI reaches 107.66% and total cumulative return in cash sums $193,044. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,955/mo property income instead of your personal income.
Single Family
Built in 1983
0.33 Acres 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 |
|---|---|---|
| 2025-07-14 | Listed for sale | $545,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-14 | $6332.58 | -12.72% | $554,546 | 5.01% |
| 2023-07-14 | $7255.13 | -11.99% | $528,083 | 12.66% |
| 2022-07-14 | $8243.44 | 2.64% | $468,747 | 18.01% |
Listed by: Toni Mcmillon • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20999315
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.
