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 10300 Walley Way, Waco, TX, 76708 generates $2,170/mo in rent and, after a $1,224/mo payment, leaves $213/mo in cash flow. Total monthly income is $2,170/mo, and annual cash flow is $2,559/yr on $82,875 invested. Return on cash invested sits at 23% in year one, and rental yield is 10.42% on a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 121.6% and total cumulative return in cash sums $100,774. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,170/mo property income rather than buyer’s personal income.
Single Family
Built in 2014
7,405 sqft lot
$N/A/sqft
$350 annually HOA
Neighborhood data shown for ZIP Code: 76708, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,229 (100%) |
| Owner Occupied HU | 6,695 (59.6%) |
| Renter Occupied HU | 3,871 (34.5%) |
| Vacant Housing Units | 663 ( 5.9%) |
| Median Home Value | $262,406 |
| Average Home Value | $291,043 |
Residential
11,224
Single Family
10,491
Multi-Family
733
Businesses
463
Date | Event | Price |
|---|---|---|
| 2025-06-26 | Listed for sale | $250,000 |
| 2014-07-31 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $5943.71 | -0.47% | $267,100 | -0.05% |
| 2023-06-26 | $5972.00 | -3.04% | $267,240 | 11.48% |
| 2022-06-26 | $6159.35 | 25.83% | $239,710 | 27.70% |
Listed by: Terri Shepherd Castro • White Label Realty
Mls Name: NTREIS
Mls ID: #20981627
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.
