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 4104 Rimfire Rd, Waco, TX, 76705 generates $2,400/mo in rent and, after a $1,425/mo payment, leaves $295/mo in cash flow. Total monthly income is $2,400/mo, and annual cash flow is $3,537/yr on $96,500 invested. Return on cash invested sits at 23.57% in year one, and rental yield is 9.89% on a $291,100 entry. Equity gained on principal adds $1,878/yr, while 5% annual appreciation builds toward $80,426 over five years. Five-year ROI reaches 123.87% and total cumulative return in cash sums $119,534. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,400/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
7,405 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 |
|---|---|---|
| 2025-11-22 | Price change | $291,100 |
| 2025-08-03 | Listed for sale | $290,100 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-12-16 | N/A | N/A | $19,250 | 6.94% |
| 2024-12-16 | $443.16 | 3.72% | $18,000 | -6.44% |
| 2023-12-16 | $427.28 | N/A | $19,240 | N/A |
Listed by: Douglas French • Stylecraft Brokerage, LLC
Mls Name: NTREIS
Mls ID: #21102864
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.
