Boxwood III Plan, Sheppard's Place, Waxahachie, TX, 75167 | $1,246/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

Boxwood III Plan, Sheppard's Place, Waxahachie, TX, 75167 | $1,246/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2179 sft

10304 Mulley Ave, Venus, TX, 76084

4 Bed
2 Bath
1858 sft

505 Wesley Dr, Grandview, TX, 76050

4 Bed
2 Bath
1794 sft

201 Kinley St, Grandview, TX, 76050

4 Bed
2 Bath
1619 sft

728 S Bois D Arc St, Grandview, TX, 76050

Nearby investment properties with comparable prices

5 Bed
4 Bath
3704 sft

Boxwood III Plan, Sheppard's Place, 7u3vjo Waxahachie, TX, 75167

3 Bed
3 Bath
2422 sft

300 W College Ave, Alvarado, TX, 76009

4 Bed
3 Bath
2426 sft

10317 Muley Ave, Venus, TX, 76084

4 Bed
3 Bath
2426 sft

245 Brahman St, Venus, TX, 76084

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 Boxwood III Plan, Sheppard's Place, Waxahachie, TX, 75167 priced at $497,990 converts $4,787/mo rent into $1,246/mo cash flow after a $2,437/mo obligation. Total monthly income equals $4,787/mo, and annual cash flow totals $14,953/yr on $165,084 invested. Return on cash invested prints 28.97% in year one, and rental yield reads 11.54% against a $497,990 entry. Equity gained on principal adds $3,213/yr, while 5% annual appreciation compiles into $137,585 by year five. Five-year ROI reaches 152.64% and total cumulative return in cash sums $251,989. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,787/mo property income covering a $2,437/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 Boxwood is a stunning 2-story home that boasts a spacious primary suite on the first floor, creating a smooth transition into the living spaces. Upstairs, you'll find a versatile game room, offering endless possibilities for fun and relaxation. Optional features include a second primary suite upstairs and a 3rd-car garage, offering extra ample space.

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