Zip Code 76022 — Bedford, TX
🟡MODERATE— average returnsCap Rate
5.0%
Monthly Cash Flow
-$370
Median Home Price
$322,591
DSCR
0.78
🏠 Fair Market Rents
- Studio
- $1,300/mo
- 1 Bedroom
- $1,420/mo
- 2 Bedroom
- $1,660/mo
- 3 Bedroom
- $2,200/mo
- 4 Bedroom
- $2,680/mo
📊 Investment Metrics
- Cap Rate
- 5.0%
- Cash-on-Cash Return
- -6.0%
- Price-to-Rent Ratio
- 12.2
- 1% Rule
- 0.68%
- Gross Rent Multiplier
- 12.2
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →