




A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $3,670/mo, and a $5,139/mo payment. Purchase price stands at $1,050,000, and rental yield measures 4.19% with $3,670/mo rent. Return on cash invested shows 4.21% in year one, and 5% annual appreciation builds toward $290,096 over five years. Five-year ROI reaches 20.81% and total cumulative return in cash records $70,805. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,670/mo property income covering a $5,139/mo payment rather than investor’s personal income.
Single Family
Built in 2023
1.05 Acres lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 75165, Waxahachie, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,815 (100%) |
| Owner Occupied HU | 14,366 (65.9%) |
| Renter Occupied HU | 6,168 (28.3%) |
| Vacant Housing Units | 1,281 ( 5.9%) |
| Median Home Value | $351,258 |
| Average Home Value | $396,397 |
Residential
21,540
Single Family
18,284
Multi-Family
3,256
Businesses
1,381
Date | Event | Price |
|---|---|---|
| 2025-09-17 | Listed for sale | $1,050,000 |
| 2025-04-08 | Listing removed | $1,300,000 |
| 2025-02-04 | Listed for sale | $1,300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-18 | $26536.91 | 48.23% | $1,293,164 | 48.29% |
| 2023-09-18 | $17902.75 | 408.19% | $872,058 | 457.64% |
| 2022-09-18 | $3522.84 | N/A | $156,385 | 66.81% |



Listed by: Leston Eustache • Bray Real Estate Group- Dallas
Mls Name: NTREIS
Mls ID: #21063346
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.