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% |
Rental property for sale in Waxahachie at 102 Harbin Ave, Waxahachie, TX, 75165 priced at $300,000 pairs $2,640/mo rent with $507/mo cash flow after a $1,468/mo payment. Total monthly income equals $2,640/mo, and annual cash flow comes to $6,084/yr on $99,450 invested. Return on cash invested is 26.03% in year one, and rental yield stands at 10.56% on a $300,000 basis. Equity gained on principal adds $1,936/yr, and 5% annual appreciation accumulates to $82,884 by year five. Five-year ROI measures 136.83% and total cumulative return in cash reaches $136,080. For financing, Ziffy Mortgage’s DSCR program evaluates $2,640/mo property income against a $1,468/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1950
0.29 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 |
|---|---|---|
| 2025-05-21 | Listed for sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-21 | $1075.45 | N/A | $238,668 | 4.34% |
| 2023-05-21 | $1075.45 | -53.29% | $228,738 | 10.00% |
| 2022-05-21 | $2302.34 | N/A | $207,944 | 10.00% |
Listed by: Mark Barata • B Realty Texas
Mls Name: NTREIS
Mls ID: #20941774
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.
