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 141 Willowcrest Dr, Waxahachie, TX, 75165 priced at $680,000 converts $3,670/mo rent into after a $3,328/mo obligation. Total monthly income equals $3,670/mo. Return on cash invested prints 13.81% in year one, and rental yield reads 6.48% against a $680,000 entry. Equity gained on principal adds $4,388/yr, while 5% annual appreciation compiles into $187,871 by year five. Five-year ROI reaches 71.31% and total cumulative return in cash sums $159,540. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,670/mo property income covering a $3,328/mo payment, not borrower’s personal income.
Single Family
Built in 1976
1.23 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 |
|---|---|---|
| 2024-08-02 | Listed for sale | $680,000 |
| 2017-07-20 | Listing removed | $329,900 |
| 2017-06-12 | Pending sale | $329,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5738.95 | -10.21% | $338,779 | 10.00% |
| 2022-08-14 | $6391.58 | N/A | $307,981 | 18.13% |
| 2021-08-14 | N/A | N/A | $260,710 | 4.43% |
Listed by: Angela Hampton • Texas Property Brokers, LLC
Mls Name: NTREIS
Mls ID: #20679072
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.
