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 3708 Edgefield Ln, Bedford, TX, 76021 priced at $520,000 pairs $3,708/mo rent with $6/mo cash flow after a $2,545/mo payment. Total monthly income equals $3,708/mo, and annual cash flow comes to $74/yr on $171,080 invested. Return on cash invested is 20.1% in year one, and rental yield stands at 8.56% on a $520,000 basis. Equity gained on principal adds $3,355/yr, and 5% annual appreciation accumulates to $143,666 by year five. Five-year ROI measures 105.1% and total cumulative return in cash reaches $179,807. For financing, Ziffy Mortgage’s DSCR program evaluates $3,708/mo property income against a $2,545/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1982
10,323 sqft lot
$N/A/sqft
$50 annually 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 |
|---|---|---|
| 2024-10-03 | Listed for sale | $520,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $4311.65 | -2.31% | $437,000 | 5.52% |
| 2022-10-23 | $4413.56 | 1.72% | $414,142 | 23.23% |
| 2021-10-23 | $4338.75 | 1.59% | $336,073 | 10.90% |
Listed by: Sabrina Fernando • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #20741237
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.
