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 Creek at 6164 Fm 535, Cedar Creek, TX, 78612 generates $2,760/mo in rent, after a $3,915/mo payment. Total monthly income is $2,760/mo. Return on cash invested sits at 6.71% in year one, and rental yield is 4.14% on a $799,900 entry. Equity gained on principal adds $5,162/yr, while 5% annual appreciation builds toward $220,998 over five years. Five-year ROI reaches 33.24% and total cumulative return in cash sums $87,468. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,760/mo property income rather than buyer’s personal income.
Single Family
Built in 2011
12 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78612, Cedar Creek, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,349 (100%) |
| Owner Occupied HU | 4,793 (75.5%) |
| Renter Occupied HU | 1,142 (18.0%) |
| Vacant Housing Units | 414 ( 6.5%) |
| Median Home Value | $347,251 |
| Average Home Value | $411,581 |
Residential
6,245
Single Family
6,245
Multi-Family
0
Businesses
273
Date | Event | Price |
|---|---|---|
| 2025-01-08 | Listed for sale | $799,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4378.17 | -52.88% | $609,547 | 0.89% |
| 2023-02-13 | $9290.55 | 106.01% | $604,177 | 4.26% |
| 2022-02-13 | $4509.72 | 12.06% | $579,506 | 38.73% |
Listed by: Jeremy Young • Swope & Young Land Company
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #2854373
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-02-13 09:54:40 PST. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
