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 420 Rolling Oaks Rdg, Cedar Hill, TX, 75104 priced at $980,000 converts $10,267/mo rent into $3,271/mo cash flow after a $4,797/mo obligation. Total monthly income equals $10,267/mo, and annual cash flow totals $39,257/yr on $322,420 invested. Return on cash invested prints 32.24% in year one, and rental yield reads 12.57% against a $980,000 entry. Equity gained on principal adds $6,324/yr, while 5% annual appreciation compiles into $270,756 by year five. Five-year ROI reaches 170.17% and total cumulative return in cash sums $548,652. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $10,267/mo property income covering a $4,797/mo payment, not borrower’s personal income.
Single Family
Built in 1997
1.12 Acres lot
$N/A/sqft
$315 annually 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 |
|---|---|---|
| 2025-06-02 | Listed for sale | $980,000 |
| 2025-06-02 | Listing removed | $980,000 |
| 2025-03-30 | Price change | $980,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-02 | N/A | N/A | $817,030 | N/A |
| 2023-06-02 | N/A | N/A | $817,030 | -0.21% |
| 2022-06-02 | N/A | N/A | $818,760 | 76.67% |
Listed by: Cindy Young • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20954557
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.
