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 4100 Los Robles Ranch Rd, Waco, TX, 76705 earns $546/mo cash flow from $2,573/mo rent with a $1,395/mo payment. Total monthly income totals $2,573/mo, and annual cash flow totals $6,555/yr on $94,478 capital. ROI tracks 26.85% on current figures, and rental yield reads 10.83% at a $285,000 purchase. Equity gained on principal adds $1,839/yr, and 5% annual appreciation supports $78,740 over five years. Five-year ROI reaches 141.3% and total cumulative return in cash sums $133,494. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,573/mo property income instead of your personal income.
Single Family
Built in 2017
9,060 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lindsey McLean • White Label Realty
Mls Name: NTREIS
Mls ID: #21042537
