Magnolia Plan, Addison HillsCedar 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
Rental property for sale in Cedar Hill at Magnolia Plan, Addison Hills, Cedar Hill, TX, 75116 priced at $525,990 converts $2,400/mo rent into after a $2,574/mo obligation. Total monthly income equals $2,400/mo. Return on cash invested prints 10.77% in year one, and rental yield reads 5.48% against a $525,990 entry. Equity gained on principal adds $3,394/yr, while 5% annual appreciation compiles into $145,321 by year five. Five-year ROI reaches 55.04% and total cumulative return in cash sums $95,240. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,400/mo property income covering a $2,574/mo payment, not borrower’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