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% |
Total monthly income runs $2,080/mo, and a $2,104/mo payment. Purchase price stands at $429,900, and rental yield measures 5.81% with $2,080/mo rent. Return on cash invested shows 11.68% in year one, and 5% annual appreciation builds toward $118,773 over five years. Five-year ROI reaches 59.97% and total cumulative return in cash records $85,459. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,080/mo property income covering a $2,104/mo payment rather than investor’s personal income.
Single Family
Built in 2004
0.28 Acres 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ashley Burgess Weist • Kelly, Realtors
Mls Name: NTREIS
Mls ID: #21053050
