312 Wildcat CirWacoTX76705
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Waco at 312 Wildcat Cir, Waco, TX, 76705 priced at $289,410 pairs $2,264/mo rent with $205/mo cash flow after a $1,417/mo payment. Total monthly income equals $2,264/mo, and annual cash flow comes to $2,466/yr on $95,939 invested. Return on cash invested is 22.48% in year one, and rental yield stands at 9.39% on a $289,410 basis. Equity gained on principal adds $1,868/yr, and 5% annual appreciation accumulates to $79,959 by year five. Five-year ROI measures 117.85% and total cumulative return in cash reaches $113,063. For financing, Ziffy Mortgage’s DSCR program evaluates $2,264/mo property income against a $1,417/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1979
0.98 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76705, Waco, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
11,962
Single Family
10,974
Multi-Family
988
Businesses
632
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mj Franklin • The Vibe Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20964108
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.