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% |
Investment property for sale in Cedar Creek at 106 Shadow Wood Trl, Cedar Creek, TX, 78612 uses $102,434 cash to close to unlock $6,757/yr annual cash flow and $563/mo monthly cash flow. Total monthly income runs $2,760/mo, and a $1,512/mo payment keeps the spread at $563/mo. Purchase price stands at $309,000, and rental yield measures 10.72% with $2,760/mo rent. Return on cash invested shows 26.51% in year one, and 5% annual appreciation builds toward $85,371 over five years. Five-year ROI reaches 139.47% and total cumulative return in cash records $142,865. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,760/mo property income covering a $1,512/mo payment rather than investor’s personal income.
Single Family
Built in 2001
5,924 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: Kreshnik Shehu • All City Real Estate Ltd. Co
Mls Name: Unlock MLS
Mls ID: #3483694
