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 Cedar Hill at 102 Briarglen Dr, Cedar Hill, TX, 75104 priced at $280,000 converts $3,576/mo rent into $1,510/mo cash flow after a $1,370/mo obligation. Total monthly income equals $3,576/mo, and annual cash flow totals $18,114/yr on $92,820 invested. Return on cash invested prints 39.42% in year one, and rental yield reads 15.33% against a $280,000 entry. Equity gained on principal adds $1,807/yr, while 5% annual appreciation compiles into $77,359 by year five. Five-year ROI reaches 209.08% and total cumulative return in cash sums $194,073. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,576/mo property income covering a $1,370/mo payment, not borrower’s personal income.
Single Family
Built in 1986
8,537 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75104, Cedar Hill, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,093 (100%) |
| Owner Occupied HU | 12,039 (66.5%) |
| Renter Occupied HU | 5,419 (30.0%) |
| Vacant Housing Units | 635 ( 3.5%) |
| Median Home Value | $328,501 |
| Average Home Value | $403,171 |
Residential
18,377
Single Family
16,136
Multi-Family
2,241
Businesses
970
Date | Event | Price |
|---|---|---|
| 2024-08-31 | Listed for sale | $280,000 |
| 2020-12-18 | Listing removed | $1,700 |
| 2020-11-20 | Listed for rent | $1,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-04 | $5556.88 | -8.75% | $239,070 | N/A |
| 2022-09-04 | $6089.70 | 48.14% | $239,070 | 48.41% |
| 2021-09-04 | $4110.83 | -2.27% | $161,090 | N/A |
Listed by: Holly Torri • Torri Realty
Mls Name: NTREIS
Mls ID: #20705039
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.
