








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $2,515/mo, and a $3,191/mo payment. Purchase price stands at $652,000, and rental yield measures 4.63% with $2,515/mo rent. Return on cash invested shows 8.19% in year one, and 5% annual appreciation builds toward $180,136 over five years. Five-year ROI reaches 41.2% and total cumulative return in cash records $88,374. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,515/mo property income covering a $3,191/mo payment rather than investor’s personal income.
Single Family
Built in 1987
5 Acres 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 |
|---|---|---|
| 2024-12-10 | Price change | $652,000 |
| 2024-10-04 | Price change | $662,000 |
| 2024-07-03 | Price change | $667,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-28 | N/A | N/A | $417,523 | 10.00% |
| 2023-12-28 | $4764.30 | -13.38% | $379,566 | 10.00% |
| 2022-12-28 | $5500.41 | -2.19% | $345,060 | 10.00% |



Listed by: Gregory Schwartz • Keller Williams Realty Brazos Valley office
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24010459
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.