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 428 E University Ave, Waxahachie, TX, 75165 offers $1,770/mo rent that, after a $710/mo payment, leaves $712/mo cash flow. Total monthly income is $1,770/mo, and annual cash flow is $8,545/yr on $48,100 cash. Return on cash invested measures 37.67% in year one, and rental yield stands at 14.64% at a $145,098 entry. Equity gained on principal adds $936/yr while 5% annual appreciation compounds into $40,088 by year five. Five-year ROI records 199.64% and total cumulative return in cash reaches $96,027. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,770/mo property income versus a $710/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
N/A 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 |
|---|---|---|
| 2025-08-31 | Listing removed | $1,449 |
| 2025-08-12 | Price change | $1,449 |
| 2025-07-22 | Listing removed | $189,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-22 | N/A | N/A | $145,098 | 9.30% |
| 2024-10-22 | $2724.08 | 19.95% | $132,746 | 20.00% |
| 2023-10-22 | $2270.99 | -29.03% | $110,622 | -22.13% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
