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 4216 Beverly Dr, Waco, TX, 76711 uses $53,007 cash to close to unlock $775/yr annual cash flow and $65/mo monthly cash flow. Total monthly income runs $1,202/mo, and a $783/mo payment keeps the spread at $65/mo. Purchase price stands at $159,900, and rental yield measures 9.02% with $1,202/mo rent. Return on cash invested shows 21.37% in year one, and 5% annual appreciation builds toward $44,177 over five years. Five-year ROI reaches 111.94% and total cumulative return in cash records $59,334. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,202/mo property income covering a $783/mo payment rather than investor’s personal income.
Single Family
Built in 1942
10,798 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76711, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,372 (100%) |
| Owner Occupied HU | 1,918 (43.9%) |
| Renter Occupied HU | 1,837 (42.0%) |
| Vacant Housing Units | 617 (14.1%) |
| Median Home Value | $116,667 |
| Average Home Value | $151,031 |
Residential
3,858
Single Family
2,857
Multi-Family
1,001
Businesses
285
Date | Event | Price |
|---|---|---|
| 2025-05-20 | Listed for sale | $159,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-20 | $2539.02 | 39.80% | $130,120 | 39.91% |
| 2023-05-20 | $1816.22 | -12.92% | $93,000 | N/A |
| 2022-05-20 | $2085.73 | 18.93% | $93,000 | 22.22% |
Listed by: Anastasia Castro • Bramlett Partners
Mls Name: NTREIS
Mls ID: #20940824
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.
