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% |
Rental property for sale in Waxahachie at 201 Vanderbilt Ln, Waxahachie, TX, 75165 offers $2,285/mo rent that, after a $1,454/mo payment, leaves $173/mo cash flow. Total monthly income is $2,285/mo, and annual cash flow is $2,072/yr on $98,456 cash. Return on cash invested measures 22.01% in year one, and rental yield stands at 9.23% at a $297,000 entry. Equity gained on principal adds $1,916/yr while 5% annual appreciation compounds into $82,056 by year five. Five-year ROI records 115.34% and total cumulative return in cash reaches $113,562. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,285/mo property income versus a $1,454/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1970
0.28 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 |
|---|---|---|
| 2025-06-13 | Listing removed | $300,000 |
| 2025-06-08 | Listed for sale | $300,000 |
| 2014-10-07 | Listing removed | $144,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-18 | N/A | N/A | $317,603 | 10.00% |
| 2023-10-18 | N/A | N/A | $288,730 | 10.00% |
| 2022-10-18 | N/A | N/A | $262,482 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
