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 128 Stephens St, Waxahachie, TX, 75165 priced at $219,900 pairs $1,517/mo rent with after a $1,076/mo payment. Total monthly income equals $1,517/mo. Return on cash invested is 19.14% in year one, and rental yield stands at 8.28% on a $219,900 basis. Equity gained on principal adds $1,419/yr, and 5% annual appreciation accumulates to $60,754 by year five. Five-year ROI measures 99.98% and total cumulative return in cash reaches $72,880. For financing, Ziffy Mortgage’s DSCR program evaluates $1,517/mo property income against a $1,076/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1910
7,492 sqft 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 |
|---|---|---|
| 2025-05-29 | Listed for sale | $219,900 |
| 2025-02-01 | Listing removed | $199,400 |
| 2025-01-10 | Contingent | $199,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $3324.39 | 19.95% | $162,000 | 20.00% |
| 2023-05-29 | $2771.45 | 12.41% | $135,000 | 23.34% |
| 2022-05-29 | $2465.55 | N/A | $109,450 | 43.50% |
Listed by: Jeff Richardson • All City Real Estate, Ltd. Co.
Mls Name: NTREIS
Mls ID: #20947641
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.
