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 355 Windsor St, Waxahachie, TX, 75165 generates $4,688/mo in rent and, after a $1,953/mo payment, leaves $1,817/mo in cash flow. Total monthly income is $4,688/mo, and annual cash flow is $21,807/yr on $132,269 invested. Return on cash invested sits at 36.4% in year one, and rental yield is 14.1% on a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 192.6% and total cumulative return in cash sums $254,750. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,688/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
8,407 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2024-07-04 | Price change | $399,000 |
| 2024-06-13 | Price change | $404,000 |
| 2024-05-16 | Listed for sale | $415,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5991.93 | -9.67% | $333,028 | 10.00% |
| 2022-08-14 | $6633.20 | N/A | $302,753 | 10.00% |
| 2021-08-14 | N/A | N/A | $275,230 | 0.80% |
Listed by: Paul Fritz • Fritz Realty Group LLC
Mls Name: NTREIS
Mls ID: #20617743
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.
