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 103 Omaha Ct, Waxahachie, TX, 75165 priced at $430,000 converts $3,893/mo rent into $709/mo cash flow after a $2,105/mo obligation. Total monthly income equals $3,893/mo, and annual cash flow totals $8,510/yr on $142,545 invested. Return on cash invested prints 25.88% in year one, and rental yield reads 10.86% against a $430,000 entry. Equity gained on principal adds $2,775/yr, while 5% annual appreciation compiles into $118,801 by year five. Five-year ROI reaches 136.46% and total cumulative return in cash sums $194,523. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,893/mo property income covering a $2,105/mo payment, not borrower’s personal income.
Single Family
Built in 2015
0.37 Acres lot
$N/A/sqft
$240 semi-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 |
|---|---|---|
| 2025-05-26 | Listed for sale | $430,000 |
| 2020-01-07 | Sold | N/A |
| 2019-12-27 | Pending sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | $8165.06 | 9.66% | $421,455 | 10.00% |
| 2023-05-27 | $7445.64 | -13.99% | $383,141 | 10.00% |
| 2022-05-27 | $8657.10 | N/A | $348,310 | 8.90% |
Listed by: Colin Slattery • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20948172
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.
