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 713 Nandina Way, Waxahachie, TX, 75165 generates $2,569/mo in rent and, after a $1,444/mo payment, leaves $471/mo in cash flow. Total monthly income is $2,569/mo, and annual cash flow is $5,653/yr on $97,793 invested. Return on cash invested sits at 25.69% in year one, and rental yield is 10.45% on a $295,000 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation builds toward $81,503 over five years. Five-year ROI reaches 135.09% and total cumulative return in cash sums $132,110. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,569/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
5,009 sqft 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 |
|---|---|---|
| 2025-05-03 | Listed for sale | $295,000 |
| 2020-06-03 | Sold | N/A |
| 2020-05-26 | Pending sale | $220,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-03 | $4529.37 | 12.21% | $281,400 | 10.00% |
| 2023-05-03 | $4036.65 | -13.98% | $255,818 | 10.00% |
| 2022-05-03 | $4692.65 | N/A | $232,562 | 10.00% |
Listed by: Hannah Conway • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20922760
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.
