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% |
Investment property for sale in Waxahachie at 2205 Vista Way, Waxahachie, TX, 75165 offers a 10.34% rental yield on a $399,900 purchase with $3,445/mo rent. Total monthly income registers $3,445/mo, and a $1,957/mo payment leaves $556/mo available for distribution. Annual cash flow reaches $6,669/yr on $132,567 to close, and return on cash invested stands at 24.94% in year one. Equity gained on principal adds $2,580/yr while 5% annual appreciation supports $110,485 over five years. Portfolio math shows five-year ROI at 131.18% and total cumulative return in cash at $173,900. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,445/mo property income against a $1,957/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
6,233 sqft lot
$N/A/sqft
$550 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 |
|---|---|---|
| 2025-07-12 | Price change | $399,900 |
| 2025-05-13 | Listed for sale | $404,898 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-13 | $1331.38 | -0.36% | $44,000 | N/A |
| 2023-07-13 | $1336.20 | N/A | $44,000 | N/A |
Listed by: Kristen Peters • Pinnacle Realty Advisors
Mls Name: NTREIS
Mls ID: #20998817
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.
