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 620 Red Maple Rd, Waxahachie, TX, 75165 priced at $479,554 pairs $3,683/mo rent with $223/mo cash flow after a $2,347/mo payment. Total monthly income equals $3,683/mo, and annual cash flow comes to $2,676/yr on $158,972 invested. Return on cash invested is 21.59% in year one, and rental yield stands at 9.22% on a $479,554 basis. Equity gained on principal adds $3,094/yr, and 5% annual appreciation accumulates to $132,492 by year five. Five-year ROI measures 113.2% and total cumulative return in cash reaches $179,949. For financing, Ziffy Mortgage’s DSCR program evaluates $3,683/mo property income against a $2,347/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
0.25 Acres lot
$N/A/sqft
$600 annually 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 |
|---|---|---|
| 2025-07-21 | Price change | $479,554 |
| 2025-06-27 | Listed for sale | $478,127 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-23 | $1728.96 | -3.50% | $44,000 | -5.88% |
| 2023-07-23 | $1791.73 | N/A | $46,750 | N/A |
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #21008549
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.
