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 Hill at 2610 Wells Ct, Cedar Hill, TX, 75104 with 5% annual appreciation on a $899,900 basis while $8,358/mo rent supports operations. Total monthly income totals $8,358/mo and a $4,405/mo payment preserves $1,932/mo for cash returns. Annual cash flow comes to $23,184/yr on $296,067 deployed, and return on cash invested reaches 27.89% in year one. Equity gained on principal adds $5,807/yr, and five-year appreciation sums $248,626 alongside rental yield of 11.15%. Five-year ROI measures 146.86% and total cumulative return in cash totals $434,812.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $8,358/mo property income versus a $4,405/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2006
1.00 Acres lot
$N/A/sqft
$315 annually 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 |
|---|---|---|
| 2024-05-28 | Listed for sale | $899,900 |
| 2023-12-02 | Listing removed | N/A |
| 2023-12-01 | Listed for sale | $894,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5332.47 | -25.57% | $650,492 | 10.00% |
| 2022-08-14 | $7164.59 | N/A | $591,356 | 20.12% |
| 2021-08-14 | N/A | N/A | $492,315 | 5.10% |
Listed by: Jane Shi • DFW Home
Mls Name: NTREIS
Mls ID: #20627631
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.
