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 112 McClain St, Waxahachie, TX, 75165 priced at $340,000 pairs $3,251/mo rent with $784/mo cash flow after a $1,664/mo payment. Total monthly income equals $3,251/mo, and annual cash flow comes to $9,412/yr on $112,710 invested. Return on cash invested is 28.26% in year one, and rental yield stands at 11.47% on a $340,000 basis. Equity gained on principal adds $2,194/yr, and 5% annual appreciation accumulates to $93,936 by year five. Five-year ROI measures 149.05% and total cumulative return in cash reaches $167,994. For financing, Ziffy Mortgage’s DSCR program evaluates $3,251/mo property income against a $1,664/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
5,270 sqft 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 |
|---|---|---|
| 2025-05-27 | Listed for sale | $340,000 |
| 2025-04-26 | Listing removed | $335,000 |
| 2025-04-18 | Listed for sale | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | $6232.39 | -24.56% | $365,125 | -9.27% |
| 2023-05-27 | $8261.77 | 21.22% | $402,438 | 33.02% |
| 2022-05-27 | $6815.31 | N/A | $302,544 | 1244.64% |
Listed by: Lakenya Rose • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20942478
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.
