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 221 Adkins Trl, Waxahachie, TX, 75167 offers $3,986/mo rent that, after a $2,692/mo payment, leaves $35/mo cash flow. Total monthly income is $3,986/mo, and annual cash flow is $418/yr on $180,950 cash. Return on cash invested measures 20.29% in year one, and rental yield stands at 8.7% at a $550,000 entry. Equity gained on principal adds $3,549/yr while 5% annual appreciation compounds into $151,955 by year five. Five-year ROI records 106.17% and total cumulative return in cash reaches $192,118. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,986/mo property income versus a $2,692/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
1.23 Acres lot
$N/A/sqft
$480 annually HOA
Neighborhood data shown for ZIP Code: 75167, Waxahachie, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,713 (100%) |
| Owner Occupied HU | 4,885 (85.5%) |
| Renter Occupied HU | 650 (11.4%) |
| Vacant Housing Units | 178 ( 3.1%) |
| Median Home Value | $474,412 |
| Average Home Value | $517,500 |
Residential
5,440
Single Family
5,430
Multi-Family
10
Businesses
120
Date | Event | Price |
|---|---|---|
| 2025-01-30 | Price change | $550,000 |
| 2024-11-13 | Price change | $565,999 |
| 2024-10-16 | Listed for sale | $570,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $518,273 | -2.81% |
| 2023-02-13 | $1573.89 | -18.66% | $533,238 | 319.60% |
| 2022-02-13 | $1935.00 | N/A | $127,082 | 46.70% |
Listed by: Ahmad Shraim • Regal, REALTORS
Mls Name: NTREIS
Mls ID: #20756260
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.
