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 3828 Walnut Dr, Bedford, TX, 76021 with 5% annual appreciation on a $350,000 basis while $3,088/mo rent supports operations. Total monthly income totals $3,088/mo and a $1,713/mo payment preserves $599/mo for cash returns. Annual cash flow comes to $7,190/yr on $116,025 deployed, and return on cash invested reaches 26.11% in year one. Equity gained on principal adds $2,258/yr, and five-year appreciation sums $96,699 alongside rental yield of 10.59%. Five-year ROI measures 137.32% and total cumulative return in cash totals $159,326.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,088/mo property income versus a $1,713/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1979
7,971 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Christie Cannon • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #21077915
