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 Robinson at 206 W Foster Dr, Robinson, TX, 76706 priced at $228,000 pairs $1,656/mo rent with $35/mo cash flow after a $1,116/mo payment. Total monthly income equals $1,656/mo, and annual cash flow comes to $415/yr on $75,582 invested. Return on cash invested is 20.46% in year one, and rental yield stands at 8.72% on a $228,000 basis. Equity gained on principal adds $1,471/yr, and 5% annual appreciation accumulates to $62,992 by year five. Five-year ROI measures 107.01% and total cumulative return in cash reaches $80,883. For financing, Ziffy Mortgage’s DSCR program evaluates $1,656/mo property income against a $1,116/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1987
8,624 sqft 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 |
|---|---|---|
| 2025-07-25 | Listed for sale | $228,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-26 | $2021.03 | 5.48% | $168,810 | 2.70% |
| 2023-07-26 | $1915.99 | -23.13% | $164,365 | 10.00% |
| 2022-07-26 | $2492.42 | -4.30% | $149,423 | 10.00% |
Listed by: Tiffanye Harrell • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #21013358
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.
