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% |
Investment property for sale in Waco at 10413 Arabella Ln, Waco, TX, 76708 offers a 9.35% rental yield on a $410,000 purchase with $3,194/mo rent. Total monthly income registers $3,194/mo, and a $2,007/mo payment leaves $251/mo available for distribution. Annual cash flow reaches $3,013/yr on $135,915 to close, and return on cash invested stands at 22.13% in year one. Equity gained on principal adds $2,646/yr while 5% annual appreciation supports $113,275 over five years. Portfolio math shows five-year ROI at 116.05% and total cumulative return in cash at $157,727. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,194/mo property income against a $2,007/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
6,490 sqft lot
$N/A/sqft
$325 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 |
|---|---|---|
| 2025-09-29 | Contingent | $410,000 |
| 2025-07-02 | Listed for sale | $410,000 |
| 2024-01-09 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $187.51 | -96.59% | $425,260 | 32.48% |
| 2023-10-08 | $5494.22 | -21.89% | $321,000 | N/A |
| 2022-10-08 | $7033.62 | -7.90% | $321,000 | 9.62% |
Listed by: Camie Cross • Logan Capital Real Estate, PLLC
Mls Name: NTREIS
Mls ID: #20985839
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.
