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 Creek at 153 Royal Rd, Cedar Creek, TX, 78612 uses $77,604 cash to close to unlock $6,313/yr annual cash flow and $526/mo monthly cash flow. Total monthly income runs $2,191/mo, and a $1,146/mo payment keeps the spread at $526/mo. Purchase price stands at $234,100, and rental yield measures 11.23% with $2,191/mo rent. Return on cash invested shows 28.04% in year one, and 5% annual appreciation builds toward $64,678 over five years. Five-year ROI reaches 147.73% and total cumulative return in cash records $114,646. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,191/mo property income covering a $1,146/mo payment rather than investor’s personal income.
Manufactured
Built in 2003
1 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 |
|---|---|---|
| 2025-08-08 | Listing removed | $234,900 |
| 2025-07-27 | Pending sale | $234,900 |
| 2025-07-17 | Contingent | $234,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-08 | N/A | N/A | $183,059 | 102.78% |
| 2024-10-08 | $433.13 | 13.68% | $90,274 | 10.15% |
| 2023-10-08 | $381.01 | -51.90% | $81,958 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
