Bellvue Plan, Saddlebrook, Waxahachie, TX, 75165 | $421/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

Bellvue Plan, Saddlebrook, Waxahachie, TX, 75165 | $421/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2174 sft

222 Lakeshore Dr, Waxahachie, TX, 75165

3 Bed
3 Bath
2877 sft

102 Hunter Pass Cv, Waxahachie, TX, 75165

3 Bed
2 Bath
1974 sft

222H Lakeshore Dr, Waxahachie, TX, 75165

3 Bed
3 Bath
2619 sft

Alexandria Plan, Lakeway Estates, Waxahachie, TX, 75165

Nearby investment properties with comparable prices

3 Bed
2 Bath
1540 sft

414 War Emblem Ln, Waxahachie, TX, 75165

3 Bed
2 Bath
1644 sft

397 War Emblem Ln, Waxahachie, TX, 75165

3 Bed
2 Bath
1648 sft

Denton Plan, Saddlebrook, Waxahachie, TX, 75165

3 Bed
2 Bath
1456 sft

622 W Pecan Tree Rd, Waxahachie, TX, 75167

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 Bellvue Plan, Saddlebrook, Waxahachie, TX, 75165 priced at $311,990 pairs $2,640/mo rent with $421/mo cash flow after a $1,527/mo payment. Total monthly income equals $2,640/mo, and annual cash flow comes to $5,057/yr on $103,425 invested. Return on cash invested is 24.8% in year one, and rental yield stands at 10.15% on a $311,990 basis. Equity gained on principal adds $2,013/yr, and 5% annual appreciation accumulates to $86,197 by year five. Five-year ROI measures 130.28% and total cumulative return in cash reaches $134,744. For financing, Ziffy Mortgage’s DSCR program evaluates $2,640/mo property income against a $1,527/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This thoughtfully designed Express Series home offers a seamless blend of style and practicality, catering to the demands of contemporary living. Its striking exterior, featuring architecturally designed elevations and divided light windows, creates a captivating first impression. A welcoming covered porch leads to a raised panel fiberglass insulated front door, with customizable decorative options available. Stepping inside, a spacious foyer unfolds into the rest of the home. The heart of the home is a modern kitchen, boasting 30" cabinets with hidden hinges, elegant granite or quartz countertops, and sleek stainless-steel appliances. A built-in sink, dishwasher, and generous pantry ensure effortless functionality. The primary suite provides a tranquil retreat, complete with an adjoining bathroom designed for ultimate convenience. An elongated vanity with a single sink and non-framed mirror, coupled with a spacious walk-in shower and closet, elevates the daily routine. Laminate wood plank flooring in living areas and plush " carpet in bedrooms create a comfortable and inviting atmosphere. Enhancing the home's appeal are integrated smart home features and an innovative tech package, providing modern convenience at your fingertips. The architecturally designed elevation, along with the front-facing garage featuring decorative hardware, adds to the curb appeal. This Express Series plan offers a perfect balance of comfort and cutting-edge technology. Photos shown here m

Neighborhood Data

Neighborhood data shown for ZIP Code: 75165, Waxahachie, TX area.

Housing Distribution

Housing Statistics

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