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 1525 Willow Ln, Cedar Hill, TX, 75104 listed at $369,999 pairs $3,707/mo rent with a $1,811/mo payment to leave $798/mo cash flow. Total monthly income runs $3,707/mo, and annual cash flow reaches $9,574/yr on $122,655 cash to close. Return on cash invested measures 27.71% in year one, and rental yield registers 12.02% at a $369,999 basis. Equity gained on principal adds $2,388/yr, and annual property appreciation at 5% supports $102,224 by year five. Five-year ROI tracks 146.89% and total cumulative return in cash totals $180,173. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,707/mo property income relative to a $1,811/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
10,018 sqft lot
$N/A/sqft
$44 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 |
|---|---|---|
| 2025-04-05 | Listed for sale | $369,999 |
| 2025-04-03 | Listing removed | $370,000 |
| 2025-02-16 | Price change | $370,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-06 | $8950.18 | 14.44% | $389,570 | 15.78% |
| 2023-04-06 | $7820.58 | -8.75% | $336,460 | N/A |
| 2022-04-06 | $8570.45 | 28.07% | $336,460 | 28.31% |
Listed by: Valerie Rowlett • Graham-Rutledge
Mls Name: NTREIS
Mls ID: #20894601
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.
