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 131 Yorkshire Dr, Cedar Hill, TX, 75104 offers a 20.27% rental yield on a $199,000 purchase with $3,362/mo rent. Total monthly income registers $3,362/mo, and a $974/mo payment leaves $1,863/mo available for distribution. Annual cash flow reaches $22,360/yr on $65,969 to close, and return on cash invested stands at 53.8% in year one. Equity gained on principal adds $1,284/yr while 5% annual appreciation supports $54,980 over five years. Portfolio math shows five-year ROI at 286.42% and total cumulative return in cash at $188,946. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,362/mo property income against a $974/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1970
7,797 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 |
|---|---|---|
| 2024-09-01 | Listed for sale | $199,000 |
| 2024-08-08 | Price change | $1,945 |
| 2024-07-09 | Price change | $1,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-04 | $4306.37 | -8.75% | $185,270 | N/A |
| 2022-09-04 | $4719.29 | 28.43% | $185,270 | 28.66% |
| 2021-09-04 | $3674.71 | 11.87% | $144,000 | 14.48% |
Listed by: Maria Martinez • Blue Moon Realty Group LLC
Mls Name: NTREIS
Mls ID: #20717964
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.
