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 2109 Liriope Ln, Waxahachie, TX, 75165 generates $3,330/mo in rent and, after a $1,958/mo payment, leaves $444/mo in cash flow. Total monthly income is $3,330/mo, and annual cash flow is $5,324/yr on $132,600 invested. Return on cash invested sits at 23.92% in year one, and rental yield is 9.99% on a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 125.72% and total cumulative return in cash sums $166,708. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,330/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
0.35 Acres lot
$N/A/sqft
$500 annually 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 |
|---|---|---|
| 2025-06-03 | Listed for sale | $400,000 |
| 2021-06-16 | Sold | N/A |
| 2020-12-29 | Pending sale | $304,485 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-03 | $5147.07 | -24.32% | $323,807 | -19.54% |
| 2023-06-03 | $6800.72 | -14.18% | $402,458 | 7.03% |
| 2022-06-03 | $7924.39 | N/A | $376,025 | 868.89% |
Listed by: Melix Bonilla • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20956023
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.
