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 1417 N 5th St, Waco, TX, 76707 generates $2,440/mo in rent and, after a $1,615/mo payment, leaves $94/mo in cash flow. Total monthly income is $2,440/mo, and annual cash flow is $1,122/yr on $109,395 invested. Return on cash invested sits at 20.93% in year one, and rental yield is 8.87% on a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,173 over five years. Five-year ROI reaches 109.56% and total cumulative return in cash sums $119,855. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,440/mo property income rather than buyer’s personal income.
Single Family
Built in 2011
8,232 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76707, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,387 (100%) |
| Owner Occupied HU | 2,930 (45.9%) |
| Renter Occupied HU | 2,786 (43.6%) |
| Vacant Housing Units | 671 (10.5%) |
| Median Home Value | $125,157 |
| Average Home Value | $169,327 |
Residential
5,753
Single Family
5,340
Multi-Family
413
Businesses
229
Date | Event | Price |
|---|---|---|
| 2025-06-26 | Listed for sale | $330,000 |
| 2019-08-30 | Sold | N/A |
| 2019-08-05 | Pending sale | $159,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $3744.14 | -4.41% | $165,984 | -5.00% |
| 2023-06-26 | $3917.06 | -14.50% | $174,720 | -4.00% |
| 2022-06-26 | $4581.48 | 41.69% | $182,000 | 45.60% |
Listed by: Anastasia Castro • Bramlett Partners
Mls Name: NTREIS
Mls ID: #20979496
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.
