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 188 Coopers Hawk Crst, Cedar Creek, TX, 78612 priced at $439,580 converts $2,760/mo rent into after a $2,152/mo obligation. Total monthly income equals $2,760/mo. Return on cash invested prints 16.89% in year one, and rental yield reads 7.53% against a $439,580 entry. Equity gained on principal adds $2,837/yr, while 5% annual appreciation compiles into $121,448 by year five. Five-year ROI reaches 87.88% and total cumulative return in cash sums $128,062. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,760/mo property income covering a $2,152/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-12-02 | Listed for sale | $439,580 |
| 2025-10-24 | Listing removed | $464,580 |
| 2025-10-22 | Listed for sale | $464,580 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-12-02 | N/A | N/A | $6,000 | N/A |
Listed by: N/A • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A
