








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $3,298/mo, and a $2,839/mo payment. Purchase price stands at $580,000, and rental yield measures 6.82% with $3,298/mo rent. Return on cash invested shows 14.86% in year one, and 5% annual appreciation builds toward $160,243 over five years. Five-year ROI reaches 76.98% and total cumulative return in cash records $146,889. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,298/mo property income covering a $2,839/mo payment rather than investor’s personal income.
Single Family
Built in 1993
0.46 Acres 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 |
|---|---|---|
| 2025-08-28 | Listed for sale | $580,000 |
| 2025-08-25 | Listing removed | $595,000 |
| 2025-07-07 | Price change | $595,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-28 | $8205.04 | 0.33% | $426,000 | 1.36% |
| 2023-08-28 | $8177.73 | -8.72% | $420,270 | N/A |
| 2022-08-28 | $8958.74 | 7.92% | $420,270 | 16.66% |



Listed by: Abigail Davis • Compass RE Texas, LLC.
Mls Name: NTREIS
Mls ID: #21044685
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.