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 Hill at 1103 Neptune Dr, Cedar Hill, TX, 75104 earns $379/mo cash flow from $2,156/mo rent with a $1,223/mo payment. Total monthly income totals $2,156/mo, and annual cash flow totals $4,549/yr on $82,842 capital. ROI tracks 25.4% on current figures, and rental yield reads 10.35% at a $249,900 purchase. Equity gained on principal adds $1,613/yr, and 5% annual appreciation supports $69,043 over five years. Five-year ROI reaches 133.54% and total cumulative return in cash sums $110,630. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,156/mo property income instead of your personal income.
Single Family
Built in 1979
8,319 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 |
|---|---|---|
| 2025-03-17 | Listed for sale | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-18 | $726.98 | 16.42% | $250,940 | 25.55% |
| 2023-03-18 | $624.46 | -46.52% | $199,880 | N/A |
| 2022-03-18 | $1167.63 | 5.73% | $199,880 | 53.92% |
Listed by: Richard Pickrell • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20873723
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.
