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 824 Larue Dr, Cedar Hill, TX, 75104 with 5% annual appreciation on a $285,000 basis while $2,614/mo rent supports operations. Total monthly income totals $2,614/mo and a $1,395/mo payment preserves $473/mo for cash returns. Annual cash flow comes to $5,670/yr on $94,478 deployed, and return on cash invested reaches 25.91% in year one. Equity gained on principal adds $1,839/yr, and five-year appreciation sums $78,740 alongside rental yield of 11.01%. Five-year ROI measures 136.78% and total cumulative return in cash totals $129,222.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,614/mo property income versus a $1,395/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1986
5,880 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 |
|---|---|---|
| 2024-11-21 | Listed for sale | $285,000 |
| 2010-06-19 | Listing removed | $55,000 |
| 2010-03-13 | Listed for sale | $55,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6108.23 | 12.48% | $265,870 | 13.80% |
| 2023-12-27 | $5430.43 | -8.75% | $233,630 | N/A |
| 2022-12-27 | $5951.12 | 28.73% | $233,630 | 28.96% |
Listed by: Kim Lu • City Real Estate
Mls Name: NTREIS
Mls ID: #20783192
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.
