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 213 Atlantic Ave, Waxahachie, TX, 75165 priced at $350,000 converts $2,758/mo rent into $76/mo cash flow after a $1,713/mo obligation. Total monthly income equals $2,758/mo, and annual cash flow totals $916/yr on $116,025 invested. Return on cash invested prints 20.7% in year one, and rental yield reads 9.46% against a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,699 by year five. Five-year ROI reaches 109.03% and total cumulative return in cash sums $126,506. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,758/mo property income covering a $1,713/mo payment, not borrower’s personal income.
Single Family
Built in 2012
8,276 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 |
|---|---|---|
| 2025-01-10 | Listed for sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $358,847 | -9.30% |
| 2023-02-13 | $8122.08 | 26.75% | $395,633 | 28.16% |
| 2022-02-13 | $6407.87 | N/A | $308,704 | 10.00% |
Listed by: Leslie Majors • Legacy Realty Group
Mls Name: NTREIS
Mls ID: #20814006
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.
