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 2805 S Lakeview Dr, Cedar Hill, TX, 75104 offers $10,870/mo rent that, after a $5,139/mo payment, leaves $3,315/mo cash flow. Total monthly income is $10,870/mo, and annual cash flow is $39,777/yr on $340,200 cash. Return on cash invested measures 32.06% in year one, and rental yield stands at 12.42% at a $1,050,000 entry. Equity gained on principal adds $6,775/yr while 5% annual appreciation compounds into $290,096 by year five. Five-year ROI records 169.26% and total cumulative return in cash reaches $575,837. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $10,870/mo property income versus a $5,139/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
1.31 Acres lot
$N/A/sqft
$1,065 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 |
|---|---|---|
| 2024-07-27 | Listed for sale | $1,050,000 |
| 2012-04-13 | Sold | N/A |
| 2012-02-12 | Price change | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $14684.71 | -3.75% | $892,150 | 23.93% |
| 2022-08-14 | $15257.15 | 8.82% | $719,890 | 22.00% |
| 2021-08-14 | $14021.05 | -1.03% | $590,080 | N/A |
Listed by: Nicole Foster • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20685579
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.
