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% |
Rental property for sale in Bedford at 932 Walter St, Bedford, TX, 76022 priced at $310,000 converts $2,856/mo rent into $652/mo cash flow after a $1,517/mo obligation. Total monthly income equals $2,856/mo, and annual cash flow totals $7,822/yr on $102,765 invested. Return on cash invested prints 27.52% in year one, and rental yield reads 11.06% against a $310,000 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation compiles into $85,647 by year five. Five-year ROI reaches 144.85% and total cumulative return in cash sums $148,855. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,856/mo property income covering a $1,517/mo payment, not borrower’s 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 |
|---|---|---|
| 2024-10-22 | Price change | $310,000 |
| 2024-10-01 | Listed for sale | $315,000 |
| 2018-10-01 | Listing removed | $159,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $2840.60 | -19.53% | $232,398 | 18.79% |
| 2022-10-23 | $3530.02 | 0.77% | $195,644 | 1.59% |
| 2021-10-23 | $3503.17 | 8.39% | $192,575 | 26.31% |
Listed by: Joe Funari • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20742630
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.
