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 Park at 1307 Yellow Rose Trl, Cedar Park, TX, 78613 generates $3,720/mo in rent and, after a $2,349/mo payment, leaves $307/mo in cash flow. Total monthly income is $3,720/mo, and annual cash flow is $3,687/yr on $159,087 invested. Return on cash invested sits at 22.23% in year one, and rental yield is 9.3% on a $479,900 entry. Equity gained on principal adds $3,097/yr, while 5% annual appreciation builds toward $132,588 over five years. Five-year ROI reaches 116.49% and total cumulative return in cash sums $185,325. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,720/mo property income rather than buyer’s personal income.
Single Family
Built in 1989
7,971 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78613, Cedar Park, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,575 (100%) |
| Owner Occupied HU | 20,757 (58.3%) |
| Renter Occupied HU | 13,356 (37.5%) |
| Vacant Housing Units | 1,462 ( 4.1%) |
| Median Home Value | $517,721 |
| Average Home Value | $581,975 |
Residential
34,447
Single Family
25,762
Multi-Family
8,685
Businesses
2,269
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: Danielle Babin • Keller Williams Realty-RR WC
Mls Name: Unlock MLS
Mls ID: #7811633
