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 113 Waterfall Way, Waxahachie, TX, 75165 priced at $874,131 converts $2,496/mo rent into after a $4,278/mo obligation. Total monthly income equals $2,496/mo. Return on cash invested prints 4.33% in year one, and rental yield reads 3.43% against a $874,131 entry. Equity gained on principal adds $5,641/yr, while 5% annual appreciation compiles into $241,506 by year five. Five-year ROI reaches 20.57% and total cumulative return in cash sums $59,150. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,496/mo property income covering a $4,278/mo payment, not borrower’s personal income.
Single Family
Built in 2025
1 Acres lot
$N/A/sqft
$600 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 |
|---|---|---|
| 2025-05-24 | Listed for sale | $874,131 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-18 | $2654.59 | 4.49% | $129,360 | 4.53% |
| 2023-06-18 | $2540.51 | N/A | $123,750 | N/A |
Listed by: Ben Caballero • Chesmar Homes
Mls Name: NTREIS
Mls ID: #20973498
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.
