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 3808 Huaco Ln, Waco, TX, 76710 generates $2,598/mo in rent and, after a $1,703/mo payment, leaves $124/mo in cash flow. Total monthly income is $2,598/mo, and annual cash flow is $1,483/yr on $115,362 invested. Return on cash invested sits at 21.19% in year one, and rental yield is 8.96% on a $348,000 entry. Equity gained on principal adds $2,246/yr, while 5% annual appreciation builds toward $96,146 over five years. Five-year ROI reaches 110.95% and total cumulative return in cash sums $127,990. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,598/mo property income rather than buyer’s personal income.
Single Family
Built in 1948
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76710, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,143 (100%) |
| Owner Occupied HU | 5,432 (44.7%) |
| Renter Occupied HU | 5,927 (48.8%) |
| Vacant Housing Units | 784 ( 6.5%) |
| Median Home Value | $276,703 |
| Average Home Value | $347,593 |
Residential
11,594
Single Family
8,678
Multi-Family
2,916
Businesses
1,729
Date | Event | Price |
|---|---|---|
| 2025-05-29 | Listed for sale | $348,000 |
| 2005-10-04 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $3055.29 | 0.33% | $200,000 | N/A |
| 2023-05-30 | $3045.39 | -25.79% | $200,000 | N/A |
| 2022-05-30 | $4103.68 | -3.55% | $200,000 | 4.66% |
Listed by: Ashley Burgess Weist • Kelly, Realtors
Mls Name: NTREIS
Mls ID: #20951753
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.
