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 1042 Fieldstone Dr, Cedar Hill, TX, 75104 priced at $429,900 pairs $5,312/mo rent with $2,154/mo cash flow after a $2,104/mo payment. Total monthly income equals $5,312/mo, and annual cash flow comes to $25,845/yr on $142,512 invested. Return on cash invested is 38.04% in year one, and rental yield stands at 14.83% on a $429,900 basis. Equity gained on principal adds $2,774/yr, and 5% annual appreciation accumulates to $118,773 by year five. Five-year ROI measures 201.61% and total cumulative return in cash reaches $287,323. For financing, Ziffy Mortgage’s DSCR program evaluates $5,312/mo property income against a $2,104/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
8,886 sqft lot
$N/A/sqft
$300 annually 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 |
|---|---|---|
| 2024-08-21 | Listed for sale | $429,900 |
| 2023-02-13 | Sold | N/A |
| 2023-02-01 | Pending sale | $379,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $8051.63 | N/A | $346,400 | N/A |
Listed by: Hilary Graham • The Michael Group
Mls Name: NTREIS
Mls ID: #20672766
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.
