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 120 Evening Fire Dr, Waxahachie, TX, 75167 priced at $565,000 converts $3,307/mo rent into after a $2,765/mo obligation. Total monthly income equals $3,307/mo. Return on cash invested prints 15.26% in year one, and rental yield reads 7.02% against a $565,000 entry. Equity gained on principal adds $3,646/yr, while 5% annual appreciation compiles into $156,099 by year five. Five-year ROI reaches 79.19% and total cumulative return in cash sums $147,207. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,307/mo property income covering a $2,765/mo payment, not borrower’s personal income.
Single Family
Built in 2018
1.03 Acres lot
$N/A/sqft
$395 annually 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 |
|---|---|---|
| 2025-06-26 | Listed for sale | $565,000 |
| 2024-09-27 | Sold | N/A |
| 2024-09-05 | Pending sale | $559,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $3831.68 | 3.19% | $452,540 | 10.00% |
| 2023-06-26 | $3713.06 | -29.99% | $411,400 | 10.00% |
| 2022-06-26 | $5303.35 | N/A | $374,000 | 10.00% |
Listed by: Jeremy Norman • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20980846
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.
