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 1873 Ethereal Ln, Waxahachie, TX, 75165 with 5% annual appreciation on a $319,900 basis while $2,720/mo rent supports operations. Total monthly income totals $2,720/mo and a $1,566/mo payment preserves $172/mo for cash returns. Annual cash flow comes to $2,063/yr on $106,047 deployed, and return on cash invested reaches 21.85% in year one. Equity gained on principal adds $2,064/yr, and five-year appreciation sums $88,382 alongside rental yield of 10.2%. Five-year ROI measures 115.6% and total cumulative return in cash totals $122,588.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,720/mo property income versus a $1,566/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2024
3,628 sqft lot
$N/A/sqft
$273 other 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 |
|---|---|---|
| 2025-02-01 | Listing removed | $2,295 |
| 2025-01-30 | Price change | $2,295 |
| 2025-01-25 | Price change | $319,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Alan Orcutt • AKH PROPERTY MANAGEMENT GROUP
Mls Name: NTREIS
Mls ID: #20811469
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.
