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 727 Azalea Trl, Waxahachie, TX, 75165 priced at $310,000 pairs $2,640/mo rent with $436/mo cash flow after a $1,517/mo payment. Total monthly income equals $2,640/mo, and annual cash flow comes to $5,230/yr on $102,765 invested. Return on cash invested is 25% in year one, and rental yield stands at 10.22% on a $310,000 basis. Equity gained on principal adds $2,000/yr, and 5% annual appreciation accumulates to $85,647 by year five. Five-year ROI measures 131.33% and total cumulative return in cash reaches $134,959. For financing, Ziffy Mortgage’s DSCR program evaluates $2,640/mo property income against a $1,517/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1999
5,706 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 |
|---|---|---|
| 2024-11-16 | Price change | $310,000 |
| 2024-10-16 | Listed for sale | $313,000 |
| 2022-11-14 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $294,778 | 10.00% |
| 2023-02-13 | $3681.42 | N/A | $267,980 | 10.00% |
| 2022-02-13 | N/A | N/A | $243,618 | 18.26% |
Listed by: Melissa Mcclain • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20755879
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.
