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 149 Willowcrest, Waxahachie, TX, 75165 listed at $870,000 pairs $3,896/mo rent with a $4,258/mo payment. Total monthly income runs $3,896/mo. Return on cash invested measures 10.46% in year one, and rental yield registers 5.37% at a $870,000 basis. Equity gained on principal adds $5,614/yr, and annual property appreciation at 5% supports $240,365 by year five. Five-year ROI tracks 53.34% and total cumulative return in cash totals $152,689. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,896/mo property income relative to a $4,258/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1977
2.06 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 |
|---|---|---|
| 2025-05-03 | Listed for sale | $870,000 |
| 2013-08-05 | Listing removed | $329,000 |
| 2013-02-02 | Listed for sale | $329,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-03 | $7940.75 | -7.61% | $555,053 | 10.00% |
| 2023-05-03 | $8594.72 | -8.54% | $504,594 | 10.00% |
| 2022-05-03 | $9397.13 | N/A | $458,722 | 10.00% |
Listed by: Hillary Roberts • Real Sense Real Estate
Mls Name: NTREIS
Mls ID: #20901215
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.
