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 114 Flower Meadows Dr, Waxahachie, TX, 75165 listed at $355,000 pairs $3,821/mo rent with a $1,738/mo payment to leave $1,296/mo cash flow. Total monthly income runs $3,821/mo, and annual cash flow reaches $15,553/yr on $117,683 cash to close. Return on cash invested measures 33.13% in year one, and rental yield registers 12.92% at a $355,000 basis. Equity gained on principal adds $2,291/yr, and annual property appreciation at 5% supports $98,080 by year five. Five-year ROI tracks 174.96% and total cumulative return in cash totals $205,896. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,821/mo property income relative to a $1,738/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2002
0.63 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 |
|---|---|---|
| 2024-07-13 | Listed for sale | $355,000 |
| 2022-03-16 | Sold | N/A |
| 2022-02-10 | Pending sale | $342,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3860.04 | 36.57% | $355,714 | 63.43% |
| 2022-08-14 | $2826.46 | N/A | $217,655 | 10.00% |
| 2021-08-14 | N/A | N/A | $197,868 | 10.00% |
Listed by: Nancy Esquivel • Elite Real Estate Texas
Mls Name: NTREIS
Mls ID: #20673527
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.
