451 Rocky Dr, Waxahachie, TX, 75176 | 7.14% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2454 sft

Cypress II Plan, Somerset, Venus, TX, 76084

Dowell Plan, South Pointe Village Series

4 Bed
3 Bath
2589 sft

Dowell Plan, South Pointe Village Series, Mansfield, TX, 76063

4 Bed
3 Bath
3430 sft

Magnolia II Plan, Maplewood, Glenn Heights, TX, 75154

4 Bed
3 Bath
2836 sft

1506 Spring Hill Dr #WDAH8R, Cedar Hill, TX, 75104

Nearby investment properties with comparable prices

4 Bed
3 Bath
2640 sft

4040 Underwood Ln, Midlothian, TX, 76065

5 Bed
5 Bath
3791 sft

3791W Plan, Bridgewater 70'/80', Midlothian, TX, 76065

4 Bed
3 Bath
3465 sft

3465W Plan, Bridgewater 70'/80', Midlothian, TX, 76065

5 Bed
5 Bath
3791 sft

3791W Plan, Bridgewater 70'/80', Midlothian, TX, 76065

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Waxahachie at 451 Rocky Dr, Waxahachie, TX, 75176 offers a 7.14% rental yield on a $809,900 purchase with $4,817/mo rent. 82% in year one. Equity gained on principal adds $5,226/yr while 5% annual appreciation supports $223,760 over five years. Portfolio math shows five-year ROI at 82.08% and total cumulative return in cash at $218,720. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,817/mo property income against a $3,964/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA