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 2803 Ross Ave, Waco, TX, 76711 priced at $100,000 converts $772/mo rent into $61/mo cash flow after a $489/mo obligation. Total monthly income equals $772/mo, and annual cash flow totals $736/yr on $33,150 invested. Return on cash invested prints 22.13% in year one, and rental yield reads 9.26% against a $100,000 entry. Equity gained on principal adds $645/yr, while 5% annual appreciation compiles into $27,628 by year five. Five-year ROI reaches 116.07% and total cumulative return in cash sums $38,476. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $772/mo property income covering a $489/mo payment, not borrower’s personal income.
Single Family
Built in 1935
8,250 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76711, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,372 (100%) |
| Owner Occupied HU | 1,918 (43.9%) |
| Renter Occupied HU | 1,837 (42.0%) |
| Vacant Housing Units | 617 (14.1%) |
| Median Home Value | $116,667 |
| Average Home Value | $151,031 |
Residential
3,858
Single Family
2,857
Multi-Family
1,001
Businesses
285
Date | Event | Price |
|---|---|---|
| 2025-04-30 | Listed for sale | $100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | $1471.41 | -23.14% | $65,230 | -23.61% |
| 2023-04-30 | $1914.35 | 1.56% | $85,390 | 14.04% |
| 2022-04-30 | $1884.95 | 46.18% | $74,880 | 50.21% |
Listed by: Misael Castillo • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20919814
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.
