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 1118 Autumn Trl, Waxahachie, TX, 75165 earns $412/mo cash flow from $3,612/mo rent with a $2,203/mo payment. Total monthly income totals $3,612/mo, and annual cash flow totals $4,938/yr on $149,175 capital. ROI tracks 23.22% on current figures, and rental yield reads 9.63% at a $450,000 purchase. Equity gained on principal adds $2,904/yr, and 5% annual appreciation supports $124,327 over five years. Five-year ROI reaches 121.81% and total cumulative return in cash sums $181,710. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,612/mo property income instead of your personal income.
Single Family
Built in 2018
0.27 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Shanna Kramer • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #21108282
