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 Creek at 221 Lonesome Dove Dr, Cedar Creek, TX, 78612 earns $171/mo cash flow from $2,161/mo rent with a $1,370/mo payment. Total monthly income totals $2,161/mo, and annual cash flow totals $2,047/yr on $92,787 capital. ROI tracks 22.11% on current figures, and rental yield reads 9.26% at a $279,900 purchase. Equity gained on principal adds $1,806/yr, and 5% annual appreciation supports $77,331 over five years. Five-year ROI reaches 115.91% and total cumulative return in cash sums $107,545. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,161/mo property income instead of your personal income.
Manufactured
Built in 2000
2.36 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 |
|---|---|---|
| 2025-09-16 | Listing removed | $269,900 |
| 2025-06-16 | Contingent | $269,900 |
| 2025-06-11 | Listed for sale | $269,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-21 | N/A | N/A | $238,670 | -3.37% |
| 2024-10-21 | $3828.76 | -9.67% | $246,988 | -10.40% |
| 2023-10-21 | $4238.72 | -14.22% | $275,649 | -2.92% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
