Ellwood Plan, Myrtle Creek, Waxahachie, TX, 75165 | $527/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

Ellwood Plan, Myrtle Creek, Waxahachie, TX, 75165 | $527/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3088 sft

136 Lila Lake, Waxahachie, TX, 75165

4 Bed
3 Bath
3291 sft

117 Lila Lake Dr, Waxahachie, TX, 75165

4 Bed
2 Bath
2470 sft

238 Regier Ct, Waxahachie, TX, 75165

4 Bed
4 Bath
2665 sft

108 Lila Lake, Waxahachie, TX, 75165

Nearby investment properties with comparable prices

4 Bed
3 Bath
2742 sft

Grayden Plan, Myrtle Creek, Waxahachie, TX, 75165

5 Bed
3 Bath
2016 sft

11524 Fm 1807, Alvarado, TX, 76009

3 Bed
2 Bath
1848 sft

105 Pioneer Ct, Waxahachie, TX, 75167

3 Bed
2 Bath
2023 sft

713 Marion Rd, 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

Investment property for sale in Waxahachie at Ellwood Plan, Myrtle Creek, Waxahachie, TX, 75165 offers a 9.96% rental yield on a $441,990 purchase with $3,670/mo rent. Total monthly income registers $3,670/mo, and a $2,163/mo payment leaves $527/mo available for distribution. Annual cash flow reaches $6,327/yr on $146,520 to close, and return on cash invested stands at 24.23% in year one. Equity gained on principal adds $2,852/yr while 5% annual appreciation supports $122,114 over five years. Portfolio math shows five-year ROI at 127.21% and total cumulative return in cash at $186,395. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,670/mo property income against a $2,163/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

More details about the property

Construction expertise and improved livability are at the heart of every design decision put into crafting The Ellwood floor plan by David Weekley Homes in Myrtle Creek. Gather around kitchen island to share delectable treats and celebrate special achievements. Sunlight filters in through perfectly proportioned and energy-efficient windows to shine on the open-concept family room, dining room, and study. Begin each day in the glamorous Owner's Retreat, featuring an en suite Owner's Bathr and walk-in closet. Two junior bedrooms and a guest room give everyone a place to make uniquely their own. Chat with the David Weekley Homes at Myrtle Creek Team to learn more about the community amenities you'll enjoy after moving into this new home in Waxahachie, Texas.

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