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 Waco at 1020 Cecilia Ct, Waco, TX, 76706 offers $3,662/mo rent that, after a $2,814/mo payment. Total monthly income is $3,662/mo. Return on cash invested measures 17.35% in year one, and rental yield stands at 7.64% at a $575,000 entry. Equity gained on principal adds $3,710/yr while 5% annual appreciation compounds into $158,862 by year five. Five-year ROI records 90.33% and total cumulative return in cash reaches $170,891. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,662/mo property income versus a $2,814/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
1.23 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76706, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,478 (100%) |
| Owner Occupied HU | 6,004 (34.4%) |
| Renter Occupied HU | 9,655 (55.2%) |
| Vacant Housing Units | 1,819 (10.4%) |
| Median Home Value | $272,760 |
| Average Home Value | $299,834 |
Residential
15,206
Single Family
13,277
Multi-Family
1,929
Businesses
788
Date | Event | Price |
|---|---|---|
| 2025-04-22 | Listed for sale | $575,000 |
| 2022-05-25 | Sold | N/A |
| 2022-05-02 | Contingent | $500,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | N/A | N/A | $527,350 | 4.84% |
| 2023-04-23 | N/A | N/A | $502,990 | 31.92% |
| 2022-04-23 | $8005.96 | 420.63% | $381,270 | 458.96% |
Listed by: Michael Miller • CENTURY 21 Judge Fite Company
Mls Name: NTREIS
Mls ID: #20911703
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
