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 4016 Rimfire Rd, Waco, TX, 76705 offers $1,980/mo rent that, after a $1,304/mo payment, leaves $85/mo cash flow. Total monthly income is $1,980/mo, and annual cash flow is $1,026/yr on $88,312 cash. Return on cash invested measures 21.07% in year one, and rental yield stands at 8.92% at a $266,400 entry. Equity gained on principal adds $1,719/yr while 5% annual appreciation compounds into $73,601 by year five. Five-year ROI records 110.29% and total cumulative return in cash reaches $97,403. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,980/mo property income versus a $1,304/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2024-12-04 | Listed for sale | $266,400 |
| 2024-12-02 | Listing removed | $266,400 |
| 2024-11-28 | Price change | $266,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $443.16 | 3.72% | $18,000 | -6.44% |
| 2023-02-13 | $427.28 | N/A | $19,240 | N/A |
Listed by: Lacy • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A
