Cottonwood II Plan, Sheppard's PlaceWaxahachieTX75167
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Waxahachie at Cottonwood II Plan, Sheppard's Place, Waxahachie, TX, 75167 listed at $381,990 pairs $3,295/mo rent with a $1,870/mo payment to leave $578/mo cash flow. Total monthly income runs $3,295/mo, and annual cash flow reaches $6,939/yr on $126,630 cash to close. Return on cash invested measures 25.39% in year one, and rental yield registers 10.35% at a $381,990 basis. Equity gained on principal adds $2,465/yr, and annual property appreciation at 5% supports $105,537 by year five. Five-year ROI tracks 133.46% and total cumulative return in cash totals $168,997. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,295/mo property income relative to a $1,870/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
5,440
Single Family
5,430
Multi-Family
10
Businesses
120
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • HistoryMaker Homes
Mls Name: HistoryMaker Homes
Mls Provider:
Mls ID: #N/A