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 Creek at Elderberry Plan, Seasons at Railhead, Cedar Creek, TX, 78612 with 5% annual appreciation on a $438,995 basis while $3,126/mo rent supports operations. Total monthly income totals $3,126/mo and a $2,149/mo payment preserves $4/mo for cash returns. Annual cash flow comes to $47/yr on $145,527 deployed, and return on cash invested reaches 19.94% in year one. Equity gained on principal adds $2,833/yr, and five-year appreciation sums $121,286 alongside rental yield of 8.54%. Five-year ROI measures 104.22% and total cumulative return in cash totals $151,663.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,126/mo property income versus a $2,149/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78612, Cedar Creek, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,349 (100%) |
| Owner Occupied HU | 4,793 (75.5%) |
| Renter Occupied HU | 1,142 (18.0%) |
| Vacant Housing Units | 414 ( 6.5%) |
| Median Home Value | $347,251 |
| Average Home Value | $411,581 |
Residential
6,245
Single Family
6,245
Multi-Family
0
Businesses
273
Date | Event | Price |
|---|---|---|
| 2025-04-14 | Listed for sale | $438,995 |
| 2025-04-04 | Listing removed | $438,995 |
| 2025-04-03 | Price change | $438,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Richmond American Homes
Mls Name: Richmond Homes
Mls Provider:
Mls ID: #N/A
