Magnolia II Plan, Addison HillsL7cfm3 Cedar HillTX75116
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 L7cfm3 Cedar Hill at Magnolia II Plan, Addison Hills, L7cfm3 Cedar Hill, TX, 75116 uses $169,432 cash to close to unlock $6,281/yr annual cash flow and $523/mo monthly cash flow. Total monthly income runs $4,186/mo, and a $2,521/mo payment keeps the spread at $523/mo. Purchase price stands at $514,990, and rental yield measures 9.75% with $4,186/mo rent. Return on cash invested shows 23.77% in year one, and 5% annual appreciation builds toward $142,282 over five years. Five-year ROI reaches 124.74% and total cumulative return in cash records $211,342. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,186/mo property income covering a $2,521/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75116, Duncanville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,847 (100%) |
| Owner Occupied HU | 4,165 (60.8%) |
| Renter Occupied HU | 2,398 (35.0%) |
| Vacant Housing Units | 284 ( 4.1%) |
| Median Home Value | $267,151 |
| Average Home Value | $297,491 |
Housing Distribution
Address Breakdown
Residential
6,656
Single Family
5,410
Multi-Family
1,246
Businesses
800
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