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 404 Flameleaf Ln, Cedar Hill, TX, 75104 priced at $280,000 converts $2,542/mo rent into $378/mo cash flow after a $1,370/mo obligation. Total monthly income equals $2,542/mo, and annual cash flow totals $4,533/yr on $92,820 invested. Return on cash invested prints 24.79% in year one, and rental yield reads 10.89% against a $280,000 entry. Equity gained on principal adds $1,807/yr, while 5% annual appreciation compiles into $77,359 by year five. Five-year ROI reaches 131.05% and total cumulative return in cash sums $121,641. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,542/mo property income covering a $1,370/mo payment, not borrower’s personal income.
Single Family
Built in 1992
7,405 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 |
|---|---|---|
| 2024-12-24 | Price change | $280,000 |
| 2024-12-07 | Listed for sale | $270,000 |
| 2024-12-01 | Contingent | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6731.08 | -1.11% | $280,760 | N/A |
| 2023-12-27 | $6806.66 | 7.86% | $280,760 | 17.78% |
| 2022-12-27 | $6310.51 | 20.67% | $238,380 | 20.88% |
Listed by: Brittany Realzola • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20566422
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.
