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 106 Ramsey St, Cedar Hill, TX, 75104 offers $1,560/mo rent that, after a $974/mo payment, leaves $145/mo cash flow. Total monthly income is $1,560/mo, and annual cash flow is $1,739/yr on $65,969 cash. Return on cash invested measures 22.54% in year one, and rental yield stands at 9.41% at a $199,000 entry. Equity gained on principal adds $1,284/yr while 5% annual appreciation compounds into $54,980 by year five. Five-year ROI records 118.19% and total cumulative return in cash reaches $77,970. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,560/mo property income versus a $974/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1940
8,712 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 |
|---|---|---|
| 2025-05-15 | Listed for sale | $199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-15 | $582.38 | 11.96% | $181,260 | N/A |
| 2023-05-15 | $520.18 | -48.74% | $181,260 | 8.33% |
| 2022-05-15 | $1014.78 | 6.03% | $167,320 | 13.99% |
Listed by: Kathy Goen • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20922018
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.
