Inwood F Plan, Oaks of North GroveWaxahachieTX75165
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 Inwood F Plan, Oaks of North Grove, Waxahachie, TX, 75165 priced at $394,950 pairs $3,142/mo rent with $334/mo cash flow after a $1,933/mo payment. Total monthly income equals $3,142/mo, and annual cash flow comes to $4,002/yr on $130,926 invested. Return on cash invested is 22.97% in year one, and rental yield stands at 9.55% on a $394,950 basis. Equity gained on principal adds $2,549/yr, and 5% annual appreciation accumulates to $109,117 by year five. Five-year ROI measures 120.46% and total cumulative return in cash reaches $157,718. For financing, Ziffy Mortgage’s DSCR program evaluates $3,142/mo property income against a $1,933/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
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 |
Housing Distribution
Address Breakdown
Residential
21,540
Single Family
18,284
Multi-Family
3,256
Businesses
1,381
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Online Concierge • First Texas Homes
Mls Name: First Texas Homes
Mls ID: #N/A