177 Aiden DrWaxahachieTX75165
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Waxahachie at 177 Aiden Dr, Waxahachie, TX, 75165 priced at $649,990 pairs $5,453/mo rent with $785/mo cash flow after a $3,181/mo payment. Total monthly income equals $5,453/mo, and annual cash flow comes to $9,424/yr on $213,847 invested. Return on cash invested is 24.47% in year one, and rental yield stands at 10.07% on a $649,990 basis. Equity gained on principal adds $4,194/yr, and 5% annual appreciation accumulates to $179,580 by year five. Five-year ROI measures 128.57% and total cumulative return in cash reaches $274,943. For financing, Ziffy Mortgage’s DSCR program evaluates $5,453/mo property income against a $3,181/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
1 Acres lot
$N/A/sqft
$550 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75165, Waxahachie, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
21,540
Single Family
18,284
Multi-Family
3,256
Businesses
1,381
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brandee Escalante • eXp Realty
Mls Name: NTREIS
Mls ID: #20584289
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.