913 Circle LnBedfordTX76022
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 913 Circle Ln, Bedford, TX, 76022 offers $5,478/mo rent that, after a $2,090/mo payment, leaves $2,369/mo cash flow. Total monthly income is $5,478/mo, and annual cash flow is $28,427/yr on $141,551 cash. Return on cash invested measures 39.99% in year one, and rental yield stands at 15.39% at a $427,000 entry. Equity gained on principal adds $2,755/yr while 5% annual appreciation compounds into $117,972 by year five. Five-year ROI records 211.96% and total cumulative return in cash reaches $300,033. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,478/mo property income versus a $2,090/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1967
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76022, Bedford, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
6,288
Single Family
4,160
Multi-Family
2,128
Businesses
427
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Damon Hannah • C21 Fine Homes Judge Fite
Mls Name: NTREIS
Mls ID: #20714113
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.