321 Wilshire CtCedar HillTX75104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Cedar Hill at 321 Wilshire Ct, Cedar Hill, TX, 75104 listed at $514,000 pairs $4,691/mo rent with a $2,516/mo payment to leave $1,009/mo cash flow. Total monthly income runs $4,691/mo, and annual cash flow reaches $12,113/yr on $169,106 cash to close. Return on cash invested measures 27.22% in year one, and rental yield registers 10.95% at a $514,000 basis. Equity gained on principal adds $3,317/yr, and annual property appreciation at 5% supports $142,009 by year five. Five-year ROI tracks 143.33% and total cumulative return in cash totals $242,375. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,691/mo property income relative to a $2,516/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2002
1.20 Acres lot
$N/A/sqft
$315 annually 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 |
Housing Distribution
Address Breakdown
Residential
18,377
Single Family
16,136
Multi-Family
2,241
Businesses
970
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Karen Hettrick • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #20602405
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.