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 1436 Wilson Rd, Waxahachie, TX, 75165 listed at $439,999 pairs $3,372/mo rent with a $2,154/mo payment to leave $243/mo cash flow. Total monthly income runs $3,372/mo, and annual cash flow reaches $2,912/yr on $145,860 cash to close. Return on cash invested measures 21.91% in year one, and rental yield registers 9.2% at a $439,999 basis. Equity gained on principal adds $2,839/yr, and annual property appreciation at 5% supports $121,564 by year five. Five-year ROI tracks 114.76% and total cumulative return in cash totals $167,386. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,372/mo property income relative to a $2,154/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2010
15.08 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 |
|---|---|---|
| 2025-02-10 | Price change | $439,999 |
| 2025-01-15 | Listed for sale | $449,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $167,265 | 10.00% |
| 2023-02-13 | N/A | N/A | $152,059 | 10.00% |
| 2022-02-13 | N/A | N/A | $138,235 | 10.00% |
Listed by: Brett Atteberry • AT Home Texas Real Estate
Mls Name: NTREIS
Mls ID: #20817659
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.
