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 Hill at 1603 Willow Ln, Cedar Hill, TX, 75104 priced at $450,000 pairs $4,543/mo rent with $1,222/mo cash flow after a $2,203/mo payment. Total monthly income equals $4,543/mo, and annual cash flow comes to $14,668/yr on $149,175 invested. Return on cash invested is 29.74% in year one, and rental yield stands at 12.11% on a $450,000 basis. Equity gained on principal adds $2,904/yr, and 5% annual appreciation accumulates to $124,327 by year five. Five-year ROI measures 157.15% and total cumulative return in cash reaches $234,426. For financing, Ziffy Mortgage’s DSCR program evaluates $4,543/mo property income against a $2,203/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
0.36 Acres lot
$N/A/sqft
$132 quarterly 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 |
|---|---|---|
| 2025-04-17 | Listed for sale | $450,000 |
| 2025-02-01 | Listing removed | $499,000 |
| 2025-01-23 | Price change | $499,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $8382.29 | 10.15% | $477,460 | 15.21% |
| 2023-04-17 | $7609.71 | -7.18% | $414,420 | N/A |
| 2022-04-17 | $8198.20 | 7.71% | $414,420 | 27.07% |
Listed by: Lucas Pittaluga • Agency Dallas Park Cities, LLC
Mls Name: NTREIS
Mls ID: #20902966
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.
