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% |
Investment property for sale in Cedar Hill at 343 Bryant Ln, Cedar Hill, TX, 75104 offers a 10.96% rental yield on a $233,990 purchase with $2,137/mo rent. Total monthly income registers $2,137/mo, and a $1,145/mo payment leaves $367/mo available for distribution. Annual cash flow reaches $4,402/yr on $77,568 to close, and return on cash invested stands at 25.58% in year one. Equity gained on principal adds $1,510/yr while 5% annual appreciation supports $64,647 over five years. Portfolio math shows five-year ROI at 135.07% and total cumulative return in cash at $104,771. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,137/mo property income against a $1,145/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1984
4,617 sqft 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 |
|---|---|---|
| 2024-11-28 | Price change | $233,990 |
| 2024-11-15 | Price change | $234,999 |
| 2024-10-28 | Listed for sale | $239,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5161.92 | 8.16% | $224,680 | 9.43% |
| 2023-12-27 | $4772.40 | -8.75% | $205,320 | N/A |
| 2022-12-27 | $5229.99 | 104.22% | $205,320 | 73.71% |
Listed by: Ken Mack • Ultra Real Estate Services
Mls Name: NTREIS
Mls ID: #20764494
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.
