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 761 Honeysuckle Ln, Cedar Hill, TX, 75104 priced at $300,000 converts $2,580/mo rent into $447/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,580/mo, and annual cash flow totals $5,364/yr on $99,450 invested. Return on cash invested prints 25.3% in year one, and rental yield reads 10.32% against a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation compiles into $82,884 by year five. Five-year ROI reaches 132.96% and total cumulative return in cash sums $132,228. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,580/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Single Family
Built in 1987
7,187 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 |
|---|---|---|
| 2025-03-29 | Listed for sale | $300,000 |
| 2024-11-18 | Listing removed | $310,000 |
| 2024-11-16 | Contingent | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-30 | $1680.18 | 11.22% | $304,310 | 16.53% |
| 2023-03-30 | $1510.69 | -34.74% | $261,150 | N/A |
| 2022-03-30 | $2314.94 | 3.99% | $261,150 | 38.42% |
Listed by: Gabriela Emerton • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20885745
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.
