








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $5,125/mo, and a $3,817/mo payment. Purchase price stands at $779,900, and rental yield measures 7.89% with $5,125/mo rent. Return on cash invested shows 18.09% in year one, and 5% annual appreciation builds toward $215,472 over five years. Five-year ROI reaches 94.29% and total cumulative return in cash records $241,941. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,125/mo property income covering a $3,817/mo payment rather than investor’s personal income.
Single Family
Built in 1996
1 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: Kevin Mcdonald • United Real Estate
Mls Name: NTREIS
Mls ID: #21070868