Hemlock 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
Rental property for sale in Waxahachie at Hemlock II Plan, Sheppard's Place, Waxahachie, TX, 75167 generates $3,860/mo in rent and, after a $2,286/mo payment, leaves $539/mo in cash flow. Total monthly income is $3,860/mo, and annual cash flow is $6,466/yr on $154,807 invested. Return on cash invested sits at 24.09% in year one, and rental yield is 9.92% on a $466,990 entry. Equity gained on principal adds $3,013/yr, while 5% annual appreciation builds toward $129,021 over five years. Five-year ROI reaches 126.44% and total cumulative return in cash sums $195,744. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,860/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
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