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 2076 Layla Dr, Waxahachie, TX, 75165 priced at $299,990 converts $2,720/mo rent into $325/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,720/mo, and annual cash flow totals $3,900/yr on $99,447 invested. Return on cash invested prints 23.83% in year one, and rental yield reads 10.88% against a $299,990 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation compiles into $82,882 by year five. Five-year ROI reaches 126.28% and total cumulative return in cash sums $125,577. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,720/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Townhouse
Built in 2024
2,221 sqft lot
$N/A/sqft
$262 monthly 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 |
|---|---|---|
| 2025-02-11 | Listed for sale | $299,990 |
| 2024-11-08 | Listing removed | $299,990 |
| 2024-11-04 | Listed for sale | $299,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $44,000 | N/A |
| 2023-02-13 | $903.29 | N/A | $44,000 | N/A |
Listed by: Alan Simonton • Knob & Key Realty Partners LLC
Mls Name: NTREIS
Mls ID: #20840610
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.
