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% |
Investment property for sale in A4ykjh Waxahachie at Dandridge Plan, Myrtle Creek, A4ykjh Waxahachie, TX, 75165 offers a 8.99% rental yield on a $489,990 purchase with $3,670/mo rent. Total monthly income registers $3,670/mo, and a $2,398/mo payment leaves $186/mo available for distribution. Annual cash flow reaches $2,230/yr on $162,432 to close, and return on cash invested stands at 21.28% in year one. Equity gained on principal adds $3,162/yr while 5% annual appreciation supports $135,375 over five years. Portfolio math shows five-year ROI at 111.4% and total cumulative return in cash at $180,945. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,670/mo property income against a $2,398/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75165, Waxahachie, TX area.
| 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 |
Residential
21,540
Single Family
18,284
Multi-Family
3,256
Businesses
1,381
Date | Event | Price |
|---|---|---|
| 2025-05-28 | Listed for sale | $489,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • David Weekley Homes
Mls Name: David Weekley Homes
Mls Provider:
Mls ID: #N/A
