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 603 Laurel St, Cedar Hill, TX, 75104 priced at $309,000 converts $2,549/mo rent into $352/mo cash flow after a $1,512/mo obligation. Total monthly income equals $2,549/mo, and annual cash flow totals $4,225/yr on $102,434 invested. Return on cash invested prints 24.03% in year one, and rental yield reads 9.9% against a $309,000 entry. Equity gained on principal adds $1,994/yr, while 5% annual appreciation compiles into $85,371 by year five. Five-year ROI reaches 126.21% and total cumulative return in cash sums $129,281. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,549/mo property income covering a $1,512/mo payment, not borrower’s personal income.
Single Family
Built in 1986
8,015 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 |
|---|---|---|
| 2025-04-16 | Listed for sale | $309,000 |
| 2020-09-01 | Sold | N/A |
| 2020-08-23 | Pending sale | $170,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $5081.49 | 11.06% | $309,240 | 20.02% |
| 2023-04-17 | $4575.41 | -20.29% | $257,660 | N/A |
| 2022-04-17 | $5740.29 | 21.08% | $257,660 | 38.69% |
Listed by: Amber Traylor • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20906149
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.
