Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Waxahachie at 101 Solon Rd, Waxahachie, TX, 75165 offers a 14.11% rental yield on a $289,000 purchase with $3,397/mo rent. Total monthly income registers $3,397/mo, and a $1,415/mo payment leaves $1,305/mo available for distribution. Annual cash flow reaches $15,657/yr on $95,804 to close, and return on cash invested stands at 36.25% in year one. Equity gained on principal adds $1,865/yr while 5% annual appreciation supports $79,845 over five years. Portfolio math shows five-year ROI at 191.86% and total cumulative return in cash at $183,806. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,397/mo property income against a $1,415/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1996
0.26 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-31 | Listed for sale | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | $5236.21 | 11.23% | $255,060 | 22.05% |
| 2022-09-02 | $4707.53 | N/A | $208,976 | 25.95% |
| 2021-09-02 | N/A | N/A | $165,920 | 2.50% |
Listed by: Elena Ponsler • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20717721
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.
