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 124 Oak Branch Trl, Waxahachie, TX, 75167 offers a 9.94% rental yield on a $634,999 purchase with $5,258/mo rent. Total monthly income registers $5,258/mo, and a $3,108/mo payment leaves $742/mo available for distribution. Annual cash flow reaches $8,909/yr on $208,915 to close, and return on cash invested stands at 24.32% in year one. Equity gained on principal adds $4,098/yr while 5% annual appreciation supports $175,439 over five years. Portfolio math shows five-year ROI at 127.72% and total cumulative return in cash at $266,828. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,258/mo property income against a $3,108/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
3.10 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 |
|---|---|---|
| 2024-08-12 | Price change | $634,999 |
| 2024-08-03 | Price change | $639,999 |
| 2024-07-26 | Price change | $645,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4969.83 | -11.76% | $441,347 | 10.00% |
| 2022-08-14 | $5631.98 | N/A | $401,225 | 10.00% |
| 2021-08-14 | N/A | N/A | $364,750 | 29.22% |
Listed by: Amy Rader • Tero Real Estate
Mls Name: NTREIS
Mls ID: #20667436
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.
