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 1575 Country Crest Dr, Waxahachie, TX, 75165 with 5% annual appreciation on a $396,000 basis while $4,783/mo rent supports operations. Total monthly income totals $4,783/mo and a $1,938/mo payment preserves $1,934/mo for cash returns. Annual cash flow comes to $23,206/yr on $131,274 deployed, and return on cash invested reaches 37.59% in year one. Equity gained on principal adds $2,555/yr, and five-year appreciation sums $109,408 alongside rental yield of 14.49%. Five-year ROI measures 198.95% and total cumulative return in cash totals $261,176.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,783/mo property income versus a $1,938/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2018
7,797 sqft lot
$N/A/sqft
$400 annually 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 |
|---|---|---|
| 2024-07-16 | Price change | $396,000 |
| 2024-04-19 | Listed for sale | $410,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5547.41 | -10.12% | $325,950 | 10.00% |
| 2022-08-14 | $6171.80 | N/A | $296,318 | 10.00% |
| 2021-08-14 | N/A | N/A | $269,380 | 0.83% |
Listed by: Misty Rockwell • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #20592021
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.
