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% |
Investment property for sale in Cedar Hill at 813 Bentle St, Cedar Hill, TX, 75104 earns $1,323/mo cash flow from $3,456/mo rent with a $1,468/mo payment. Total monthly income totals $3,456/mo, and annual cash flow totals $15,879/yr on $99,417 capital. ROI tracks 35.88% on current figures, and rental yield reads 13.83% at a $299,900 purchase. Equity gained on principal adds $1,935/yr, and 5% annual appreciation supports $82,857 over five years. Five-year ROI reaches 189.74% and total cumulative return in cash sums $188,632. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,456/mo property income instead of your personal income.
Single Family
Built in 1985
6,011 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 |
|---|---|---|
| 2024-08-23 | Listed for sale | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $1494.32 | -45.81% | $263,990 | N/A |
| 2022-08-30 | $2757.48 | 3.24% | $263,990 | 44.01% |
| 2021-08-30 | $2670.90 | 6.67% | $183,310 | N/A |
Listed by: Scott Jackson • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20711138
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.
