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% |
Investment property for sale in Waxahachie at 600 Bryson St, Waxahachie, TX, 75165 with 5% annual appreciation on a $260,000 basis while $2,468/mo rent supports operations. Total monthly income totals $2,468/mo and a $1,273/mo payment preserves $482/mo for cash returns. Annual cash flow comes to $5,781/yr on $86,190 deployed, and return on cash invested reaches 26.62% in year one. Equity gained on principal adds $1,678/yr, and five-year appreciation sums $71,833 alongside rental yield of 11.39%. Five-year ROI measures 140.71% and total cumulative return in cash totals $121,277.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,468/mo property income versus a $1,273/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1945
0.25 Acres 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 |
|---|---|---|
| 2025-01-13 | Price change | $260,000 |
| 2024-06-20 | Listed for sale | $279,000 |
| 2013-06-04 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $240,129 | -17.26% |
| 2023-02-13 | $5958.06 | 21.54% | $290,222 | 33.37% |
| 2022-02-13 | $4901.96 | N/A | $217,607 | 20.05% |
Listed by: Patricia Love • WDR Uptown
Mls Name: NTREIS
Mls ID: #20651543
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.
