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 Walter St, Bedford, TX, 76022 earns $1,444/mo cash flow from $4,068/mo rent with a $1,806/mo payment. Total monthly income totals $4,068/mo, and annual cash flow totals $17,329/yr on $122,324 capital. ROI tracks 34.08% on current figures, and rental yield reads 13.23% at a $369,000 purchase. Equity gained on principal adds $2,381/yr, and 5% annual appreciation supports $101,948 over five years. Five-year ROI reaches 180.05% and total cumulative return in cash sums $220,239. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,068/mo property income instead of your personal income.
Single Family
Built in 1956
10,454 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 |
|---|---|---|
| 2024-12-16 | Listed for sale | $369,000 |
| 2007-11-09 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3595.72 | 10.98% | $305,436 | 6.47% |
| 2023-12-27 | $3239.91 | -18.02% | $286,885 | 25.25% |
| 2022-12-27 | $3951.94 | 1.16% | $229,056 | 3.05% |
Listed by: Carlos Arochi • LPT Realty LLC
Mls Name: NTREIS
Mls ID: #20794288
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.
