2812 Eden Dr, Cedar Hill, TX, 75104 | 7.55% Rental Yield

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2054 sft

3021 Maple Orchard Ln, Fort Worth, TX, 76111

4 Bed
2 Bath
1864 sft

527 Filly Rd, Waxahachie, TX, 75165

3 Bed
2 Bath
1310 sft

608 Lemons Dr, Cedar Hill, TX, 75104

4 Bed
3 Bath
2095 sft

400 Stone Creek Blvd, Glenn Heights, TX, 75154

Nearby investment properties with comparable prices

2 Bed
2 Bath
1376 sft

2617 Chablis Dr, Grand Prairie, TX, 75054

4 Bed
2 Bath
1882 sft

3216 Yeltes, Grand Prairie, TX, 75054

3 Bed
3 Bath
1734 sft

2403 Gooch St, Dallas, TX, 75241

4 Bed
3 Bath
2205 sft

104 Timber Ridge Cir, Burleson, TX, 76028

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Total monthly income runs $2,705/mo, and a $2,105/mo payment. Purchase price stands at $430,000, and rental yield measures 7.55% with $2,705/mo rent. Return on cash invested shows 16.94% in year one, and 5% annual appreciation builds toward $118,801 over five years. Five-year ROI reaches 88.11% and total cumulative return in cash records $125,595. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,705/mo property income covering a $2,105/mo payment rather than investor’s personal income.

Single Family

Built in 2003

1.04 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 75104, Cedar Hill, TX area.

Housing Distribution

Housing Statistics

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