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 Hill at 2507 Waterstone Dr, Cedar Hill, TX, 75104 generates $5,052/mo in rent, after a $7,327/mo payment. Total monthly income is $5,052/mo. Return on cash invested sits at 6.53% in year one, and rental yield is 4.05% on a $1,497,000 entry. Equity gained on principal adds $9,660/yr, while 5% annual appreciation builds toward $413,594 over five years. Five-year ROI reaches 32.24% and total cumulative return in cash sums $156,389. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,052/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
1.01 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Patricia Choice • LPT Realty, LLC
Mls Name: NTREIS
Mls ID: #21073702
