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 936 Shady Creek Ln, Bedford, TX, 76021 listed at $285,000 pairs $2,672/mo rent with a $1,395/mo payment to leave $645/mo cash flow. Total monthly income runs $2,672/mo, and annual cash flow reaches $7,743/yr on $94,478 cash to close. Return on cash invested measures 28.1% in year one, and rental yield registers 11.25% at a $285,000 basis. Equity gained on principal adds $1,839/yr, and annual property appreciation at 5% supports $78,740 by year five. Five-year ROI tracks 148.03% and total cumulative return in cash totals $139,854. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,672/mo property income relative to a $1,395/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1973
2,918 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 |
|---|---|---|
| 2024-10-03 | Price change | $285,000 |
| 2024-09-09 | Listed for sale | $289,900 |
| 2024-09-02 | Contingent | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $4510.38 | -3.14% | $235,161 | 10.29% |
| 2022-10-15 | $4656.80 | 20.71% | $213,211 | 26.91% |
| 2021-10-15 | $3857.95 | -2.51% | $168,000 | N/A |
Listed by: Denise Johnson • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20687701
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.
