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 4025 Sabine Ct, Waxahachie, TX, 75167 priced at $380,000 converts $3,923/mo rent into $1,221/mo cash flow after a $1,860/mo obligation. Total monthly income equals $3,923/mo, and annual cash flow totals $14,648/yr on $125,970 invested. Return on cash invested prints 31.54% in year one, and rental yield reads 12.39% against a $380,000 entry. Equity gained on principal adds $2,452/yr, while 5% annual appreciation compiles into $104,987 by year five. Five-year ROI reaches 166.41% and total cumulative return in cash sums $209,629. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,923/mo property income covering a $1,860/mo payment, not borrower’s personal income.
Single Family
Built in 2007
1.00 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-07-22 | Price change | $380,000 |
| 2024-07-06 | Price change | $370,000 |
| 2024-06-24 | Price change | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5373.10 | -3.84% | $357,918 | 8.04% |
| 2022-08-14 | $5587.82 | N/A | $331,283 | 42.23% |
| 2021-08-14 | N/A | N/A | $232,920 | 7.37% |
Listed by: Blanca Basinger • Competitive Edge Realty LLC
Mls Name: NTREIS
Mls ID: #20632989
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.
