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 904 Dee Ln, Bedford, TX, 76022 uses $122,622 cash to close to unlock $5,678/yr annual cash flow and $473/mo monthly cash flow. Total monthly income runs $3,178/mo, and a $1,810/mo payment keeps the spread at $473/mo. Purchase price stands at $369,900, and rental yield measures 10.31% with $3,178/mo rent. Return on cash invested shows 24.54% in year one, and 5% annual appreciation builds toward $102,197 over five years. Five-year ROI reaches 129.18% and total cumulative return in cash records $158,398. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,178/mo property income covering a $1,810/mo payment rather than investor’s personal income.
Single Family
Built in 1961
6,838 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76022, Bedford, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,414 (100%) |
| Owner Occupied HU | 3,105 (48.4%) |
| Renter Occupied HU | 2,975 (46.4%) |
| Vacant Housing Units | 334 ( 5.2%) |
| Median Home Value | $304,279 |
| Average Home Value | $371,315 |
Residential
6,288
Single Family
4,160
Multi-Family
2,128
Businesses
427
Date | Event | Price |
|---|---|---|
| 2025-06-09 | Listed for sale | $369,900 |
| 2025-05-28 | Contingent | $369,900 |
| 2025-04-26 | Price change | $369,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $7038.35 | 135.19% | $361,515 | 6.68% |
| 2023-07-01 | $2992.62 | -31.41% | $338,880 | 14.78% |
| 2022-07-01 | $4363.32 | 1.48% | $295,235 | 35.03% |
Listed by: Mena Wahbaa • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20902046
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.
