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 325 Virginia Ave, Waxahachie, TX, 75165 offers $1,421/mo rent that, after a $873/mo payment, leaves $153/mo cash flow. Total monthly income is $1,421/mo, and annual cash flow is $1,832/yr on $59,122 cash. Return on cash invested measures 23.01% in year one, and rental yield stands at 9.56% at a $178,346 entry. Equity gained on principal adds $1,151/yr while 5% annual appreciation compounds into $49,274 by year five. Five-year ROI records 120.69% and total cumulative return in cash reaches $71,353. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,421/mo property income versus a $873/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1929
9,757 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jonathan Purgason • Skyline Realty
Mls Name: NTREIS
Mls ID: #20939552
