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 1618 Pebble Beach Ln, Cedar Hill, TX, 75104 listed at $785,000 pairs $5,874/mo rent with a $3,842/mo payment to leave $260/mo cash flow. Total monthly income runs $5,874/mo, and annual cash flow reaches $3,118/yr on $258,265 cash to close. Return on cash invested measures 21.27% in year one, and rental yield registers 8.98% at a $785,000 basis. Equity gained on principal adds $5,065/yr, and annual property appreciation at 5% supports $216,881 by year five. Five-year ROI tracks 111.37% and total cumulative return in cash totals $287,618. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,874/mo property income relative to a $3,842/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2018
1.01 Acres lot
$N/A/sqft
$385 annually 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 |
|---|---|---|
| 2024-12-30 | Price change | $785,000 |
| 2024-11-05 | Listed for sale | $850,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $726,160 | -6.24% |
| 2023-02-12 | N/A | N/A | $774,520 | 23.58% |
| 2022-02-12 | N/A | N/A | $626,760 | 25.91% |
Listed by: Shronda Pierson • JPAR Dallas
Mls Name: NTREIS
Mls ID: #20759104
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.
