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 176 Hay Meadow, Cedar Creek, TX, 78612 offers $2,760/mo rent that, after a $2,521/mo payment. Total monthly income is $2,760/mo. Return on cash invested measures 13.6% in year one, and rental yield stands at 6.43% at a $515,000 entry. Equity gained on principal adds $3,323/yr while 5% annual appreciation compounds into $142,285 by year five. Five-year ROI records 70.26% and total cumulative return in cash reaches $119,041. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,760/mo property income versus a $2,521/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
1.24 Acres lot
$N/A/sqft
$110 annually 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 |
|---|---|---|
| 2025-02-10 | Price change | $515,000 |
| 2024-12-31 | Listed for sale | $525,000 |
| 2024-12-15 | Listing removed | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7289.94 | -0.85% | $470,264 | -1.64% |
| 2023-02-13 | $7352.13 | 23.52% | $478,119 | 28.87% |
| 2022-02-13 | $5952.19 | -1.95% | $371,021 | 10.00% |
Listed by: Robert Kenney • Upside Realty, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1831641
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.
