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 2285 Vista Way, Waxahachie, TX, 75165 priced at $359,900 pairs $3,126/mo rent with $520/mo cash flow after a $1,762/mo payment. Total monthly income equals $3,126/mo, and annual cash flow comes to $6,245/yr on $119,307 invested. Return on cash invested is 25.14% in year one, and rental yield stands at 10.42% on a $359,900 basis. Equity gained on principal adds $2,322/yr, and 5% annual appreciation accumulates to $99,434 by year five. Five-year ROI measures 132.31% and total cumulative return in cash reaches $157,850. For financing, Ziffy Mortgage’s DSCR program evaluates $3,126/mo property income against a $1,762/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
5,998 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 |
|---|---|---|
| 2025-02-12 | Price change | $359,900 |
| 2024-12-11 | Price change | $374,900 |
| 2024-11-30 | Price change | $359,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $44,000 | N/A |
| 2023-02-13 | $1336.20 | N/A | $44,000 | N/A |
Listed by: Kristen Peters • Pinnacle Realty Advisors
Mls Name: NTREIS
Mls ID: #20842996
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.
