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 4013 Rimfire Rd, Waco, TX, 76705 earns $98/mo cash flow from $1,980/mo rent with a $1,295/mo payment. Total monthly income totals $1,980/mo, and annual cash flow totals $1,182/yr on $87,715 capital. ROI tracks 21.26% on current figures, and rental yield reads 8.98% at a $264,600 purchase. Equity gained on principal adds $1,707/yr, and 5% annual appreciation supports $73,104 over five years. Five-year ROI reaches 111.29% and total cumulative return in cash sums $97,618. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,980/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-10-01 | Listing removed | $266,700 |
| 2025-05-16 | Listed for sale | $266,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-30 | N/A | N/A | $19,250 | 6.94% |
| 2024-10-30 | $443.16 | 3.72% | $18,000 | -6.44% |
| 2023-10-30 | $427.28 | N/A | $19,240 | N/A |
Listed by: N/A • N/A
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A
