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 401 Mahon Hollow Dr, Waco, TX, 76704 priced at $255,000 pairs $2,110/mo rent with $297/mo cash flow after a $1,248/mo payment. Total monthly income equals $2,110/mo, and annual cash flow comes to $3,561/yr on $84,533 invested. Return on cash invested is 24.12% in year one, and rental yield stands at 9.93% on a $255,000 basis. Equity gained on principal adds $1,645/yr, and 5% annual appreciation accumulates to $70,452 by year five. Five-year ROI measures 126.63% and total cumulative return in cash reaches $107,048. For financing, Ziffy Mortgage’s DSCR program evaluates $2,110/mo property income against a $1,248/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76704, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,627 (100%) |
| Owner Occupied HU | 1,188 (32.8%) |
| Renter Occupied HU | 1,983 (54.7%) |
| Vacant Housing Units | 456 (12.6%) |
| Median Home Value | $137,931 |
| Average Home Value | $259,444 |
Residential
3,287
Single Family
2,600
Multi-Family
687
Businesses
193
Date | Event | Price |
|---|---|---|
| 2025-05-08 | Listed for sale | $255,000 |
| 2023-04-04 | Sold | N/A |
| 2023-03-05 | Pending sale | $195,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-08 | $3363.10 | -24.08% | $215,000 | 8.81% |
| 2023-05-08 | $4429.99 | N/A | $197,600 | 60.65% |
| 2022-05-08 | N/A | N/A | $123,002 | 10.00% |
Listed by: Madison Ugochukwu • Logan Capital Real Estate, PLLC
Mls Name: NTREIS
Mls ID: #20926598
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.
