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 Jasmine Plan, Sunrise at Garden Valley, Waxahachie, TX, 75165 priced at $399,990 converts $3,428/mo rent into $583/mo cash flow after a $1,958/mo obligation. Total monthly income equals $3,428/mo, and annual cash flow totals $7,000/yr on $132,597 invested. Return on cash invested prints 25.19% in year one, and rental yield reads 10.28% against a $399,990 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation compiles into $110,510 by year five. Five-year ROI reaches 132.38% and total cumulative return in cash sums $175,537. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,428/mo property income covering a $1,958/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75165, Waxahachie, TX area.
| 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 |
Residential
21,540
Single Family
18,284
Multi-Family
3,256
Businesses
1,381
Date | Event | Price |
|---|---|---|
| 2024-12-06 | Price change | $399,990 |
| 2024-04-11 | Listed for sale | $420,990 |
| 2024-04-01 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jacques Rondeau • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A
