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 204 University Ave, Waxahachie, TX, 75165 priced at $254,900 converts $2,195/mo rent into $382/mo cash flow after a $1,248/mo obligation. Total monthly income equals $2,195/mo, and annual cash flow totals $4,584/yr on $84,499 invested. Return on cash invested prints 25.33% in year one, and rental yield reads 10.33% against a $254,900 entry. Equity gained on principal adds $1,645/yr, while 5% annual appreciation compiles into $70,424 by year five. Five-year ROI reaches 133.14% and total cumulative return in cash sums $112,500. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,195/mo property income covering a $1,248/mo payment, not borrower’s personal income.
Single Family
Built in 1997
7,492 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Karen Salazar • Hi View Real Estate
Mls Name: NTREIS
Mls ID: #21036127
