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 115 Lone Elm Rd, Waxahachie, TX, 75167 with 5% annual appreciation on a $824,998 basis while $6,593/mo rent supports operations. Total monthly income totals $6,593/mo and a $4,038/mo payment preserves $726/mo for cash returns. Annual cash flow comes to $8,715/yr on $271,424 deployed, and return on cash invested reaches 23.27% in year one. Equity gained on principal adds $5,324/yr, and five-year appreciation sums $227,932 alongside rental yield of 9.59%. Five-year ROI measures 122.07% and total cumulative return in cash totals $331,328.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,593/mo property income versus a $4,038/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2021
1.37 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75167, Waxahachie, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,713 (100%) |
| Owner Occupied HU | 4,885 (85.5%) |
| Renter Occupied HU | 650 (11.4%) |
| Vacant Housing Units | 178 ( 3.1%) |
| Median Home Value | $474,412 |
| Average Home Value | $517,500 |
Residential
5,440
Single Family
5,430
Multi-Family
10
Businesses
120
Date | Event | Price |
|---|---|---|
| 2024-08-09 | Price change | $824,998 |
| 2024-08-01 | Price change | $824,999 |
| 2024-07-25 | Listed for sale | $825,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $96.04 | -98.42% | $675,000 | 87.61% |
| 2022-08-14 | $6068.55 | N/A | $359,784 | N/A |
Listed by: Lanae Humbles • Twenty-Two Realty
Mls Name: NTREIS
Mls ID: #20679358
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.
