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% |
Investment property for sale in Waco at 3924 Rimfire Rd, Waco, TX, 76705 listed at $255,000 pairs $1,980/mo rent with a $1,248/mo payment to leave $105/mo cash flow. Total monthly income runs $1,980/mo, and annual cash flow reaches $1,257/yr on $84,533 cash to close. Return on cash invested measures 21.4% in year one, and rental yield registers 9.32% at a $255,000 basis. Equity gained on principal adds $1,645/yr, and annual property appreciation at 5% supports $70,452 by year five. Five-year ROI tracks 112.34% and total cumulative return in cash totals $94,964. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,980/mo property income relative to a $1,248/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
6,098 sqft lot
$N/A/sqft
$420 annually HOA
Neighborhood data shown for ZIP Code: 76705, Waco, TX area.
| 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 |
Residential
11,962
Single Family
10,974
Multi-Family
988
Businesses
632
Date | Event | Price |
|---|---|---|
| 2025-08-22 | Listed for sale | $255,000 |
| 2025-06-12 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-22 | $4557.40 | 13.19% | $257,380 | 3.07% |
| 2023-08-22 | $4026.41 | 807.99% | $249,710 | 1287.28% |
| 2022-08-22 | $443.44 | N/A | $18,000 | N/A |
Listed by: Eric Zadnik • Premier, REALTORS
Mls Name: NTREIS
Mls ID: #21037989
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.
