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 1201 Lone Elm Rd, Waxahachie, TX, 75167 generates $3,295/mo in rent and, after a $1,468/mo payment, leaves $1,162/mo in cash flow. Total monthly income is $3,295/mo, and annual cash flow is $13,947/yr on $99,417 invested. Return on cash invested sits at 33.94% in year one, and rental yield is 13.18% on a $299,900 entry. Equity gained on principal adds $1,935/yr, while 5% annual appreciation builds toward $82,857 over five years. Five-year ROI reaches 179.31% and total cumulative return in cash sums $178,264. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,295/mo property income rather than buyer’s personal income.
Manufactured
Built in 1984
2.50 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 |
|---|---|---|
| 2024-06-05 | Listed for sale | $299,900 |
| 2024-03-13 | Listing removed | N/A |
| 2024-03-09 | Price change | $314,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3668.64 | 13.35% | $200,719 | 25.33% |
| 2022-08-14 | $3236.67 | N/A | $160,158 | 59.90% |
| 2021-08-14 | N/A | N/A | $100,160 | 5.25% |
Listed by: Jason Saphire • Homezu.com of Texas
Mls Name: NTREIS
Mls ID: #20637672
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.
