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 4420 Beverly Dr, Waco, TX, 76711 priced at $175,999 pairs $1,344/mo rent with $93/mo cash flow after a $861/mo payment. Total monthly income equals $1,344/mo, and annual cash flow comes to $1,114/yr on $58,344 invested. Return on cash invested is 21.82% in year one, and rental yield stands at 9.16% on a $175,999 basis. Equity gained on principal adds $1,136/yr, and 5% annual appreciation accumulates to $48,625 by year five. Five-year ROI measures 114.29% and total cumulative return in cash reaches $66,681. For financing, Ziffy Mortgage’s DSCR program evaluates $1,344/mo property income against a $861/mo payment instead of your W2s, 1099s, or Tax returns.
Multi Family
Built in 1947
N/A 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lana Honey • Texas Luxury and Land
Mls Name: NTREIS
Mls ID: #227666
