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 Creek at 282 Hershal Ln, Cedar Creek, TX, 78612 generates $2,220/mo in rent and, after a $951/mo payment, leaves $838/mo in cash flow. Total monthly income is $2,220/mo, and annual cash flow is $10,060/yr on $64,410 invested. Return on cash invested sits at 35.53% in year one, and rental yield is 13.71% on a $194,300 entry. Equity gained on principal adds $1,254/yr, while 5% annual appreciation builds toward $53,682 over five years. Five-year ROI reaches 187.86% and total cumulative return in cash sums $121,002. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,220/mo property income rather than buyer’s personal income.
Manufactured
Built in 2022
0.84 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78612, Cedar Creek, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,349 (100%) |
| Owner Occupied HU | 4,793 (75.5%) |
| Renter Occupied HU | 1,142 (18.0%) |
| Vacant Housing Units | 414 ( 6.5%) |
| Median Home Value | $347,251 |
| Average Home Value | $411,581 |
Residential
6,245
Single Family
6,245
Multi-Family
0
Businesses
273
Date | Event | Price |
|---|---|---|
| 2025-09-09 | Listing removed | $284,900 |
| 2025-05-29 | Pending sale | $284,900 |
| 2025-05-21 | Price change | $284,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-13 | N/A | N/A | $91,349 | -8.13% |
| 2024-10-13 | N/A | N/A | $99,436 | -2.00% |
| 2023-10-13 | N/A | N/A | $101,465 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
