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 511 Waterfall Rnch, Waxahachie, TX, 75167 generates $8,149/mo in rent and, after a $3,524/mo payment, leaves $3,004/mo in cash flow. Total monthly income is $8,149/mo, and annual cash flow is $36,051/yr on $236,847 invested. Return on cash invested sits at 35.28% in year one, and rental yield is 13.58% on a $719,900 entry. Equity gained on principal adds $4,645/yr, while 5% annual appreciation builds toward $198,895 over five years. Five-year ROI reaches 186.52% and total cumulative return in cash sums $441,755. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $8,149/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
1.03 Acres lot
$N/A/sqft
$300 annually 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 |
|---|---|---|
| 2024-07-31 | Price change | $719,900 |
| 2024-06-01 | Listed for sale | $727,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: James Cianelli • Compass RE Texas , LLC
Mls Name: NTREIS
Mls ID: #20632853
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.
