Share This Listing

Message

938 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • stable rent income
  • strong tenant relations
  • opportunity for increased income

Executive Summary

The Cedar Hill Three-Property Rental Portfolio offers investors the opportunity to acquire three occupied single-family rental assets in one transaction. The portfolio includes 161 Hood St, 163 Hood St, and 309 S Main St in Cedar Hill, TX, with all three properties currently leased and producing a combined $4,800/month in scheduled rental income, or $57,600/year.
The portfolio features staggered lease expirations across 2026 and 2027, giving an investor a practical blend of current income stability and future flexibility for renewals, rent adjustments, repositioning, or long-term hold strategy. Each property is separately parceled and tenant-occupied, allowing the buyer to evaluate each asset individually while acquiring the portfolio as a package.
A key value-add component exists at 161 Hood St, which includes a rear shed/workshop area with a one-bedroom apartment setup. With additional investment, such as plumbing improvements, utility separation or split meter work, and any required permits or municipal approvals, this space may offer future income-growth potential for the right investor.
This offering is well-suited for a buy-and-hold investor seeking immediate rental income, a small residential portfolio foothold in the Cedar Hill market, and possible upside through operational improvements and future lease repositioning.
Properties are being sold as a portfolio only. Seller will not consider individual property offers.
Buyer and buyer’s agent to verify all property information, square footage, zoning, permitted use, lease terms, income, expenses, taxes, condition, code compliance, and future improvement potential.
Investment Highlights
Three-property occupied rental portfolio located in Cedar Hill, TX.
100% occupied with in-place residential leases.
$4,800/month in scheduled rental income, equal to $57,600/year in gross scheduled rent.
Staggered lease expirations provide flexibility for future rent adjustments, renewals, or repositioning.
Portfolio includes three separately parceled properties: 161 Hood St, 163 Hood St, and 309 S Main St.
Value-add opportunity at 161 Hood St through rear shed/workshop area with one-bedroom apartment setup, subject to buyer verification, improvements, permits, and city approval.
Mix of lease timelines: near-term flexibility at 309 S Main, year-end stability at 163 Hood, and longer lease security at 161 Hood.
Single-seller portfolio acquisition allows investor to add multiple income-producing assets in one transaction.
Located in Cedar Hill, TX, within Dallas County and the broader DFW rental market.

Taxes & Operating Expenses (Actual - 2025) Click Here to Access

Annual
Gross Rental Income $99,999
Other Income -
Vacancy Loss -
Effective Gross Income $99,999
Taxes -
Operating Expenses -
Total Expenses $99,999
Net Operating Income $99,999

Taxes & Operating Expenses (Actual - 2025) Click Here to Access

Gross Rental Income
Annual $99,999
Other Income
Annual -
Vacancy Loss
Annual -
Effective Gross Income
Annual $99,999
Taxes
Annual -
Operating Expenses
Annual -
Total Expenses
Annual $99,999
Net Operating Income
Annual $99,999

Property Facts

Price $729,900
Price / SF $345.60 / SF
Sale Condition 1031 Exchange
Cap Rate 5.86%
Sale Type Investment
Status Active
Number of Properties 3
Individually For Sale 0
Total Building Size 2,112 SF
Total Land Area 0.53 AC

Properties

Property Name / Address Property Type Size Year Built Individual Price
163 Hood St, Cedar Hill, TX 75104 Flex 1,200 SF 1969 -
309 S Main St, Cedar Hill, TX 75104 Flex 912 SF 1940 -
Show More > < Show Less
  • Listing ID: 40311166

  • Date on Market: 4/27/2026

  • Last Updated:

  • Address: Cedar Hill Three-Property Rental Portfol, Cedar Hill, TX

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}