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 200 Hawk Rdg, Waco, TX, 76705 priced at $375,000 converts $2,315/mo rent into after a $1,835/mo obligation. Total monthly income equals $2,315/mo. Return on cash invested prints 16.52% in year one, and rental yield reads 7.41% against a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation compiles into $103,606 by year five. Five-year ROI reaches 85.88% and total cumulative return in cash sums $106,755. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,315/mo property income covering a $1,835/mo payment, not borrower’s personal income.
Single Family
Built in 2017
0.58 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76705, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,456 (100%) |
| Owner Occupied HU | 7,317 (54.4%) |
| Renter Occupied HU | 4,479 (33.3%) |
| Vacant Housing Units | 1,660 (12.3%) |
| Median Home Value | $216,331 |
| Average Home Value | $267,191 |
Residential
11,962
Single Family
10,974
Multi-Family
988
Businesses
632
Date | Event | Price |
|---|---|---|
| 2025-05-14 | Listed for sale | $375,000 |
| 2018-03-01 | Listing removed | $169,900 |
| 2017-10-31 | Pending sale | $169,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-14 | $2693.42 | 0.48% | $258,919 | 10.00% |
| 2023-05-14 | $2680.51 | -8.86% | $235,381 | 10.00% |
| 2022-05-14 | $2941.25 | -29.44% | $213,983 | 10.00% |
Listed by: Garrett Alders • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20935296
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.
