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 4517 Rocking K Dr, Waco, TX, 76705 listed at $102,000 pairs $774/mo rent with a $499/mo payment to leave $49/mo cash flow. Total monthly income runs $774/mo, and annual cash flow reaches $587/yr on $33,813 cash to close. Return on cash invested measures 21.64% in year one, and rental yield registers 9.11% at a $102,000 basis. Equity gained on principal adds $658/yr, and annual property appreciation at 5% supports $28,181 by year five. Five-year ROI tracks 113.34% and total cumulative return in cash totals $38,324. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $774/mo property income relative to a $499/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2015
8,799 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Daniel Kubinski • Crowned Eagle Realty
Mls Name: NTREIS
Mls ID: #21091968
