Hawthorne Plan, Addison HillsCedar HillTX75104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Cedar Hill at Hawthorne Plan, Addison Hills, Cedar Hill, TX, 75104 with 5% annual appreciation on a $439,990 basis while $3,298/mo rent supports operations. Total monthly income totals $3,298/mo and a $2,154/mo payment preserves $169/mo for cash returns. Annual cash flow comes to $2,024/yr on $145,857 deployed, and return on cash invested reaches 21.3% in year one. Equity gained on principal adds $2,839/yr, and five-year appreciation sums $121,561 alongside rental yield of 8.99%. Five-year ROI measures 111.5% and total cumulative return in cash totals $162,631.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,298/mo property income versus a $2,154/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75104, Cedar Hill, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
18,377
Single Family
16,136
Multi-Family
2,241
Businesses
970
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A