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% |
Rental property for sale in Waxahachie at Hawthorn II Plan, Sheppard's Place, Waxahachie, TX, 75167 priced at $469,990 pairs $3,600/mo rent with $258/mo cash flow after a $2,300/mo payment. Total monthly income equals $3,600/mo, and annual cash flow comes to $3,098/yr on $155,802 invested. Return on cash invested is 21.9% in year one, and rental yield stands at 9.19% on a $469,990 basis. Equity gained on principal adds $3,033/yr, and 5% annual appreciation accumulates to $129,850 by year five. Five-year ROI measures 114.73% and total cumulative return in cash reaches $178,746. For financing, Ziffy Mortgage’s DSCR program evaluates $3,600/mo property income against a $2,300/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75167, Waxahachie, TX area.
| 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 |
Residential
5,440
Single Family
5,430
Multi-Family
10
Businesses
120
Date | Event | Price |
|---|---|---|
| 2025-08-25 | Listed for sale | $469,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • HistoryMaker Homes
Mls Name: HistoryMaker Homes
Mls Provider:
Mls ID: #N/A
