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 904 Berthe Ct, Cedar Hill, TX, 75104 offers $2,616/mo rent that, after a $1,517/mo payment, leaves $412/mo cash flow. Total monthly income is $2,616/mo, and annual cash flow is $4,942/yr on $102,762 cash. Return on cash invested measures 24.72% in year one, and rental yield stands at 10.13% at a $309,990 entry. Equity gained on principal adds $2,000/yr while 5% annual appreciation compounds into $85,645 by year five. Five-year ROI records 129.83% and total cumulative return in cash reaches $133,420. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,616/mo property income versus a $1,517/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2025
N/A 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 |
|---|---|---|
| 2025-04-03 | Listed for sale | $309,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Starlight
Mls Name: Starlight Homes
Mls Provider:
Mls ID: #N/A
