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 Creek at 153 Puma St, Cedar Creek, TX, 78612 priced at $300,000 converts $2,760/mo rent into $627/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,760/mo, and annual cash flow totals $7,524/yr on $99,450 invested. Return on cash invested prints 27.47% in year one, and rental yield reads 11.04% against a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation compiles into $82,884 by year five. Five-year ROI reaches 144.62% and total cumulative return in cash sums $143,820. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,760/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Manufactured
Built in 2022
0.63 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78612, Cedar Creek, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,349 (100%) |
| Owner Occupied HU | 4,793 (75.5%) |
| Renter Occupied HU | 1,142 (18.0%) |
| Vacant Housing Units | 414 ( 6.5%) |
| Median Home Value | $347,251 |
| Average Home Value | $411,581 |
Residential
6,245
Single Family
6,245
Multi-Family
0
Businesses
273
Date | Event | Price |
|---|---|---|
| 2025-06-17 | Listed for sale | $300,000 |
| 2025-04-03 | Listing removed | $350,000 |
| 2024-12-07 | Price change | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lesly Martinez • Olvera Bolton Properties
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #3481981
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-06-17 19:56:42 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#27)
