Basswood II Plan, Sheppard's Place, Waxahachie, TX, 75167 | $368/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Basswood II Plan, Sheppard's Place, Waxahachie, TX, 75167 | $368/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1840 sft

Dogwood Plan, Sunset Ridge, Alvarado, TX, 76009

3 Bed
2 Bath
1845 sft

Willow Plan, Eagle Glen, Alvarado, TX, 76009

4 Bed
2 Bath
1608 sft

STARKVILLE Plan, Vista Point, Grandview, TX, 76050

3 Bed
2 Bath
1840 sft

Dogwood Plan, Eagle Glen, Alvarado, TX, 76009

Nearby investment properties with comparable prices

4 Bed
3 Bath
2483 sft

Willow II Plan, Eagle Glen, Alvarado, TX, 76009

3 Bed
2 Bath
1803 sft

Basswood II Plan, Sheppard's Place, Waxahachie, TX, 75167

3 Bed
2 Bath
1803 sft

Basswood II Plan, Sheppard's Place, X2m61p Waxahachie, TX, 75167

4 Bed
3 Bath
1741 sft

2400 Galaxy Trl, Alvarado, TX, 76009

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Waxahachie at Basswood II Plan, Sheppard's Place, Waxahachie, TX, 75167 priced at $363,990 converts $2,957/mo rent into $368/mo cash flow after a $1,782/mo obligation. Total monthly income equals $2,957/mo, and annual cash flow totals $4,418/yr on $120,663 invested. Return on cash invested prints 23.57% in year one, and rental yield reads 9.75% against a $363,990 entry. Equity gained on principal adds $2,349/yr, while 5% annual appreciation compiles into $100,564 by year five. Five-year ROI reaches 123.71% and total cumulative return in cash sums $149,270. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,957/mo property income covering a $1,782/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Basswood is a stunning single-story home featuring a spacious primary suite that serves as your private sanctuary. The spacious walk-in closet provides ample storage, while the option for an extended covered patio creates an ideal space for outdoor entertaining. Plus, with the optional 3rd-car garage, you'll have plenty of room for vehicles or hobbies. Experience style and functionality in one elegant package!

Neighborhood Data

Neighborhood data shown for ZIP Code: 75167, Waxahachie, TX area.

Housing Distribution

Housing Statistics

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