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 322 Woodside Trl, Waxahachie, TX, 75165 listed at $379,000 pairs $3,520/mo rent with a $1,855/mo payment to leave $600/mo cash flow. Total monthly income runs $3,520/mo, and annual cash flow reaches $7,199/yr on $125,639 cash to close. Return on cash invested measures 25.64% in year one, and rental yield registers 11.15% at a $379,000 basis. Equity gained on principal adds $2,446/yr, and annual property appreciation at 5% supports $104,711 by year five. Five-year ROI tracks 135.55% and total cumulative return in cash totals $170,303. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,520/mo property income relative to a $1,855/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2023
2,787 sqft lot
$N/A/sqft
$225 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 |
|---|---|---|
| 2024-07-17 | Price change | $379,000 |
| 2024-06-06 | Listed for sale | $388,220 |
| 2024-05-16 | Listing removed | $388,220 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4631.14 | 254.46% | $225,587 | 288.94% |
| 2022-08-14 | $1306.54 | N/A | $58,000 | N/A |
Listed by: Missy Phillips • Remington Team Realty, LLC
Mls Name: NTREIS
Mls ID: #20637963
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.
