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 115 Crestridge Dr #13, Cedar Hill, TX, 75104 offers $3,845/mo rent that, after a $1,542/mo payment, leaves $1,323/mo cash flow. Total monthly income is $3,845/mo, and annual cash flow is $15,877/yr on $104,423 cash. Return on cash invested measures 35.11% in year one, and rental yield stands at 14.65% at a $315,000 entry. Equity gained on principal adds $2,033/yr while 5% annual appreciation compounds into $87,029 by year five. Five-year ROI records 186.8% and total cumulative return in cash reaches $195,065. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,845/mo property income versus a $1,542/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
10.86 Acres lot
$N/A/sqft
$216 monthly 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 |
|---|---|---|
| 2024-08-10 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-08-14 | $6016.08 | 148.42% | $236,180 | 45.97% |
| 2021-08-14 | $2421.69 | 0.20% | $161,800 | N/A |
| 2020-08-14 | $2416.91 | -0.57% | $161,800 | N/A |
Listed by: Stephen Duitsman • Tabernacle Realty LLC
Mls Name: NTREIS
Mls ID: #20699344
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.
