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 4108 Riata Ranch Rd, Waco, TX, 76705 earns $628/mo cash flow from $2,521/mo rent with a $1,282/mo payment. Total monthly income totals $2,521/mo, and annual cash flow totals $7,539/yr on $86,853 capital. ROI tracks 28.59% on current figures, and rental yield reads 11.55% at a $262,000 purchase. Equity gained on principal adds $1,691/yr, and 5% annual appreciation supports $72,386 over five years. Five-year ROI reaches 150.79% and total cumulative return in cash sums $130,965. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,521/mo property income instead of your personal income.
Single Family
Built in 2018
6,621 sqft lot
$N/A/sqft
$30 monthly 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 |
|---|---|---|
| 2025-05-27 | Listed for sale | $262,000 |
| 2025-05-15 | Pending sale | $262,000 |
| 2025-04-25 | Listed for sale | $262,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $2351.21 | -14.22% | $242,446 | 10.00% |
| 2023-06-13 | $2740.99 | -15.05% | $220,405 | 10.00% |
| 2022-06-13 | $3226.62 | -9.25% | $200,368 | 11.33% |
Listed by: Tina Wilson • Texas Premier Realty
Mls Name: NTREIS
Mls ID: #224890
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.
