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 121 Vanderbilt Ln, Waxahachie, TX, 75165 generates $3,678/mo in rent and, after a $1,566/mo payment, leaves $1,403/mo in cash flow. Total monthly income is $3,678/mo, and annual cash flow is $16,835/yr on $106,047 invested. Return on cash invested sits at 35.78% in year one, and rental yield is 13.8% on a $319,900 entry. Equity gained on principal adds $2,064/yr, while 5% annual appreciation builds toward $88,382 over five years. Five-year ROI reaches 189.18% and total cumulative return in cash sums $200,624. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,678/mo property income rather than buyer’s personal income.
Single Family
Built in 1965
0.26 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 |
|---|---|---|
| 2024-08-08 | Price change | $319,900 |
| 2024-07-20 | Price change | $324,900 |
| 2024-07-13 | Pending sale | $329,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $634.25 | -49.31% | $179,230 | 10.00% |
| 2022-08-14 | $1251.21 | N/A | $162,936 | 10.00% |
| 2021-08-14 | N/A | N/A | $148,124 | 10.00% |
Listed by: Rebecca Duque • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20644808
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.
