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 9111 Fossil Ridge Dr, Cedar Hill, TX, 75104 priced at $571,000 converts $7,489/mo rent into $3,399/mo cash flow after a $2,795/mo obligation. Total monthly income equals $7,489/mo, and annual cash flow totals $40,789/yr on $187,859 invested. Return on cash invested prints 41.77% in year one, and rental yield reads 15.74% against a $571,000 entry. Equity gained on principal adds $3,685/yr, while 5% annual appreciation compiles into $157,757 by year five. Five-year ROI reaches 221.36% and total cumulative return in cash sums $415,839. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,489/mo property income covering a $2,795/mo payment, not borrower’s personal income.
Single Family
Built in 1998
1.01 Acres lot
$N/A/sqft
$350 annually 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 |
|---|---|---|
| 2024-08-07 | Listed for sale | $571,000 |
| 2017-03-08 | Listing removed | $369,000 |
| 2017-02-09 | Pending sale | $369,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $8019.56 | -7.43% | $568,310 | 43.87% |
| 2022-08-14 | $8663.22 | 8.76% | $395,010 | 11.23% |
| 2021-08-14 | $7965.39 | -2.81% | $355,140 | N/A |
Listed by: Valerie Nelms-Harris • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20680732
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.
