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 920 Mason Ln, Waxahachie, TX, 75167 generates $4,103/mo in rent and, after a $2,521/mo payment, leaves $440/mo in cash flow. Total monthly income is $4,103/mo, and annual cash flow is $5,285/yr on $169,435 invested. Return on cash invested sits at 23.18% in year one, and rental yield is 9.56% on a $515,000 entry. Equity gained on principal adds $3,323/yr, while 5% annual appreciation builds toward $142,285 over five years. Five-year ROI reaches 121.58% and total cumulative return in cash sums $205,993. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,103/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
0.68 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-09-15 | Listed for sale | $515,000 |
| 2025-08-28 | Listing removed | $535,000 |
| 2025-06-27 | Price change | $535,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-16 | $7279.52 | 125.39% | $502,420 | 52.13% |
| 2023-09-16 | $3229.77 | -20.49% | $330,261 | 10.00% |
| 2022-09-16 | $4062.03 | N/A | $300,237 | 10.00% |
Listed by: Matt Templeton • Keller Williams Urban Dallas
Mls Name: NTREIS
Mls ID: #21049525
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.
