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 4105 Riata Ranch Rd, Waco, TX, 76705 uses $87,185 cash to close to unlock $3,843/yr annual cash flow and $320/mo monthly cash flow. Total monthly income runs $2,254/mo, and a $1,287/mo payment keeps the spread at $320/mo. Purchase price stands at $263,000, and rental yield measures 10.28% with $2,254/mo rent. Return on cash invested shows 24.32% in year one, and 5% annual appreciation builds toward $72,662 over five years. Five-year ROI reaches 128.06% and total cumulative return in cash records $111,647. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,254/mo property income covering a $1,287/mo payment rather than investor’s personal income.
Single Family
Built in 2018
6,011 sqft lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2025-02-05 | Listed for sale | $263,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4681.16 | 21.89% | $262,860 | 8.70% |
| 2023-02-13 | $3840.42 | -29.09% | $241,824 | 10.00% |
| 2022-02-13 | $5415.93 | 36.10% | $219,840 | 23.46% |
Listed by: Jennifer Dolezel • Texas Premier Realty
Mls Name: WMLS
Mls Provider:
Mls ID: #228014
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-02-13 05:53:23 PST
