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 2121 Layla Dr, Waxahachie, TX, 75165 offers $2,791/mo rent that, after a $1,566/mo payment, leaves $254/mo cash flow. Total monthly income is $2,791/mo, and annual cash flow is $3,044/yr on $106,077 cash. Return on cash invested measures 22.78% in year one, and rental yield stands at 10.47% at a $319,990 entry. Equity gained on principal adds $2,065/yr while 5% annual appreciation compounds into $88,407 by year five. Five-year ROI records 120.52% and total cumulative return in cash reaches $127,848. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,791/mo property income versus a $1,566/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2023
2,522 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 |
|---|---|---|
| 2025-02-10 | Price change | $319,990 |
| 2025-01-27 | Listed for sale | $324,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $4,675 | -15.00% |
| 2023-02-13 | $112.91 | N/A | $5,500 | N/A |
Listed by: Alan Orcutt • AKH PROPERTY MANAGEMENT GROUP
Mls Name: NTREIS
Mls ID: #20827381
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.
