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 115 Coyote Run, Waxahachie, TX, 75165 priced at $359,900 converts $2,981/mo rent into $211/mo cash flow after a $1,762/mo obligation. Total monthly income equals $2,981/mo, and annual cash flow totals $2,535/yr on $119,307 invested. Return on cash invested prints 22.03% in year one, and rental yield reads 9.94% against a $359,900 entry. Equity gained on principal adds $2,322/yr, while 5% annual appreciation compiles into $99,434 by year five. Five-year ROI reaches 116.23% and total cumulative return in cash sums $138,674. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,981/mo property income covering a $1,762/mo payment, not borrower’s personal income.
Single Family
Built in 2005
8,102 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2025-02-12 | Price change | $359,900 |
| 2025-01-21 | Listed for sale | $365,000 |
| 2024-12-06 | Listing removed | $378,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $345,772 | -12.29% |
| 2023-02-13 | $8093.32 | 4.53% | $394,232 | 14.70% |
| 2022-02-13 | $7742.53 | N/A | $343,705 | 35.64% |
Listed by: Leslie Majors • Legacy Realty Group
Mls Name: NTREIS
Mls ID: #20823270
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.
