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 416 Sims Dr, Cedar Hill, TX, 75104 priced at $308,000 pairs $2,324/mo rent with $133/mo cash flow after a $1,508/mo payment. Total monthly income equals $2,324/mo, and annual cash flow comes to $1,599/yr on $102,102 invested. Return on cash invested is 21.48% in year one, and rental yield stands at 9.05% on a $308,000 basis. Equity gained on principal adds $1,987/yr, and 5% annual appreciation accumulates to $85,095 by year five. Five-year ROI measures 112.49% and total cumulative return in cash reaches $114,856. For financing, Ziffy Mortgage’s DSCR program evaluates $2,324/mo property income against a $1,508/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1988
5,837 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Dawn Cotogno • ARC Realty DFW
Mls Name: NTREIS
Mls ID: #21108130
