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 3601 S 4th St, Waco, TX, 76706 generates $1,838/mo in rent and, after a $1,199/mo payment, leaves $96/mo in cash flow. Total monthly income is $1,838/mo, and annual cash flow is $1,151/yr on $81,218 invested. Return on cash invested sits at 21.33% in year one, and rental yield is 9% on a $245,000 entry. Equity gained on principal adds $1,581/yr, while 5% annual appreciation builds toward $67,689 over five years. Five-year ROI reaches 111.64% and total cumulative return in cash sums $90,672. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,838/mo property income rather than buyer’s personal income.
Single Family
Built in 1925
0.52 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 |
|---|---|---|
| 2025-06-11 | Listed for sale | $245,000 |
| 2023-05-25 | Listing removed | N/A |
| 2023-03-29 | Pending sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | N/A | N/A | $159,300 | 27.95% |
| 2023-06-11 | $2791.17 | -0.48% | $124,500 | 11.74% |
| 2022-06-11 | $2804.77 | 2.68% | $111,420 | 5.51% |
Listed by: Greg Clark • Keller Williams Realty, Waco
Mls Name: NTREIS
Mls ID: #20962067
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.
