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 402 Simmons Way, Cedar Hill, TX, 75104 priced at $825,000 pairs $5,098/mo rent with after a $4,038/mo payment. Total monthly income equals $5,098/mo. Return on cash invested is 15.51% in year one, and rental yield stands at 7.42% on a $825,000 basis. Equity gained on principal adds $5,324/yr, and 5% annual appreciation accumulates to $227,932 by year five. Five-year ROI measures 80.85% and total cumulative return in cash reaches $219,441. For financing, Ziffy Mortgage’s DSCR program evaluates $5,098/mo property income against a $4,038/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
2.49 Acres 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 |
|---|---|---|
| 2024-12-08 | Listed for sale | $825,000 |
| 2023-11-01 | Listing removed | N/A |
| 2023-05-15 | Price change | $900,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $16824.24 | 5.10% | $732,300 | 6.33% |
| 2023-02-12 | $16008.40 | 35.37% | $688,720 | 48.35% |
| 2022-02-12 | $11825.58 | 160.63% | $464,250 | 161.11% |
Listed by: Chad Daniels • Miller Homes Group PLLC
Mls Name: NTREIS
Mls ID: #20793040
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.
