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 123 Wagon Mound Dr, Waxahachie, TX, 75167 with 5% annual appreciation on a $339,000 basis while $2,413/mo rent supports operations. Total monthly income totals $2,413/mo and a $1,659/mo payment preserves $3/mo for cash returns. Annual cash flow comes to $31/yr on $112,379 deployed, and return on cash invested reaches 19.94% in year one. Equity gained on principal adds $2,188/yr, and five-year appreciation sums $93,659 alongside rental yield of 8.54%. Five-year ROI measures 104.2% and total cumulative return in cash totals $117,100.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,413/mo property income versus a $1,659/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2019
5,793 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Brittney Knight • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #21038861
