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 128 Crestridge Dr #33, Cedar Hill, TX, 75104 generates $2,795/mo in rent and, after a $1,659/mo payment, leaves $149/mo in cash flow. Total monthly income is $2,795/mo, and annual cash flow is $1,783/yr on $112,379 invested. Return on cash invested sits at 21.5% in year one, and rental yield is 9.89% on a $339,000 entry. Equity gained on principal adds $2,188/yr, while 5% annual appreciation builds toward $93,659 over five years. Five-year ROI reaches 113.48% and total cumulative return in cash sums $127,528. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,795/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
N/A lot
$N/A/sqft
$236 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 |
|---|---|---|
| 2025-04-15 | Listed for sale | $339,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-15 | $4322.32 | -8.43% | $316,290 | 22.80% |
| 2023-04-15 | $4720.34 | -28.05% | $257,560 | N/A |
| 2022-04-15 | $6560.69 | 41.02% | $257,560 | 41.28% |
Listed by: Donna Byers • RE/MAX Arbors
Mls Name: NTREIS
Mls ID: #20903333
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.
