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 195 Gato Rd, Cedar Creek, TX, 78612 offers $2,760/mo rent that, after a $1,640/mo payment, leaves $377/mo cash flow. Total monthly income is $2,760/mo, and annual cash flow is $4,529/yr on $111,053 cash. Return on cash invested measures 23.99% in year one, and rental yield stands at 9.89% at a $335,000 entry. Equity gained on principal adds $2,162/yr while 5% annual appreciation compounds into $92,554 by year five. Five-year ROI records 125.95% and total cumulative return in cash reaches $139,868. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,760/mo property income versus a $1,640/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Manufactured
Built in 2023
0.50 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lizeth Rojas • Compass RE Texas, LLC
Mls Name: Unlock MLS
Mls ID: #8407800
