Grayden Plan, Myrtle Creek, Waxahachie, TX, 75165 | $520/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

Grayden Plan, Myrtle Creek, Waxahachie, TX, 75165 | $520/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
2 Bath
2470 sft

238 Regier Ct, Waxahachie, TX, 75165

4 Bed
3 Bath
3291 sft

117 Lila Lake Dr, Waxahachie, TX, 75165

5 Bed
5 Bath
3522 sft

132 Lila Lake, Waxahachie, TX, 75165

Nearby investment properties with comparable prices

4 Bed
3 Bath
2676 sft

Ellwood Plan, Myrtle Creek, Waxahachie, TX, 75165

3 Bed
2 Bath
2023 sft

713 Marion Rd, Venus, TX, 76084

5 Bed
3 Bath
2016 sft

11524 Fm 1807, Alvarado, TX, 76009

3 Bed
2 Bath
1848 sft

105 Pioneer Ct, 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

Investment property for sale in Waxahachie at Grayden Plan, Myrtle Creek, Waxahachie, TX, 75165 uses $146,851 cash to close to unlock $6,240/yr annual cash flow and $520/mo monthly cash flow. Total monthly income runs $3,670/mo, and a $2,168/mo payment keeps the spread at $520/mo. Purchase price stands at $442,990, and rental yield measures 9.94% with $3,670/mo rent. Return on cash invested shows 24.16% in year one, and 5% annual appreciation builds toward $122,390 over five years. Five-year ROI reaches 126.86% and total cumulative return in cash records $186,289. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,670/mo property income covering a $2,168/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Treat yourself to the style and comfort of The Grayden by David Weekley Homes floor plan. Your open-concept living spaces offer an impeccable atmosphere to host to picture-perfect memories and brilliant social gatherings. Birthday cakes, pristine dinners, and family breakfasts all begin in the streamlined and sunny kitchen. The study presents the versatility to serve as a welcoming lounge, an organized home office, or a family movie theater. Each spare bedroom provides unique appeal and a fantastic place to grow. Rest and refresh at the end of each day in your deluxe Owner's Retreat, featuring a contemporary en suite bathroom and large walk-in closet. Build your future with the peace of mind that Our Industry-leading Warranty adds to this gorgeous new home in Myrtle Creek of 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