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 Creek at 103 Osprey Chain, Cedar Creek, TX, 78612 priced at $391,190 pairs $2,760/mo rent with after a $1,915/mo payment. Total monthly income equals $2,760/mo. Return on cash invested is 19.7% in year one, and rental yield stands at 8.47% on a $391,190 basis. Equity gained on principal adds $2,524/yr, and 5% annual appreciation accumulates to $108,079 by year five. Five-year ROI measures 102.95% and total cumulative return in cash reaches $133,510. For financing, Ziffy Mortgage’s DSCR program evaluates $2,760/mo property income against a $1,915/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
8,189 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78612, Cedar Creek, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,349 (100%) |
| Owner Occupied HU | 4,793 (75.5%) |
| Renter Occupied HU | 1,142 (18.0%) |
| Vacant Housing Units | 414 ( 6.5%) |
| Median Home Value | $347,251 |
| Average Home Value | $411,581 |
Residential
6,245
Single Family
6,245
Multi-Family
0
Businesses
273
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Patrick McGrath • Meritage Homes Realty
Mls Name: Unlock MLS
Mls ID: #4425529
