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 411 McKinley St, Cedar Hill, TX, 75104 listed at $280,000 pairs $2,560/mo rent with a $1,370/mo payment to leave $408/mo cash flow. Total monthly income runs $2,560/mo, and annual cash flow reaches $4,892/yr on $92,820 cash to close. Return on cash invested measures 25.18% in year one, and rental yield registers 10.97% at a $280,000 basis. Equity gained on principal adds $1,807/yr, and annual property appreciation at 5% supports $77,359 by year five. Five-year ROI tracks 133.08% and total cumulative return in cash totals $123,525. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,560/mo property income relative to a $1,370/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1982
8,276 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 |
|---|---|---|
| 2025-09-05 | Listed for sale | $280,000 |
| 2025-06-29 | Listing removed | $254,900 |
| 2025-06-05 | Price change | $254,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-05 | $6589.09 | 13.35% | $286,800 | 14.68% |
| 2023-09-05 | $5812.80 | -8.75% | $250,080 | N/A |
| 2022-09-05 | $6370.16 | 34.94% | $250,080 | 35.19% |
Listed by: Judy Mcgraw • RE/MAX Frontier
Mls Name: NTREIS
Mls ID: #21052107
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.
