3816 Cambridge Cir WBedfordTX76021
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
Rental property for sale in Bedford at 3816 Cambridge Cir W, Bedford, TX, 76021 priced at $539,800 pairs $3,634/mo rent with after a $2,642/mo payment. Total monthly income equals $3,634/mo. Return on cash invested is 18.68% in year one, and rental yield stands at 8.08% on a $539,800 basis. Equity gained on principal adds $3,483/yr, and 5% annual appreciation accumulates to $149,137 by year five. Five-year ROI measures 97.44% and total cumulative return in cash reaches $173,039. For financing, Ziffy Mortgage’s DSCR program evaluates $3,634/mo property income against a $2,642/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1979
0.47 Acres 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
Listed by: Toni Mcmillon • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20842395
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.