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 4616 Erath Ave, Waco, TX, 76710 listed at $177,500 pairs $1,405/mo rent with a $869/mo payment to leave $143/mo cash flow. Total monthly income runs $1,405/mo, and annual cash flow reaches $1,710/yr on $58,841 cash to close. Return on cash invested measures 22.82% in year one, and rental yield registers 9.5% at a $177,500 basis. Equity gained on principal adds $1,145/yr, and annual property appreciation at 5% supports $49,040 by year five. Five-year ROI tracks 119.67% and total cumulative return in cash totals $70,416. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,405/mo property income relative to a $869/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1953
10,759 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76710, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,143 (100%) |
| Owner Occupied HU | 5,432 (44.7%) |
| Renter Occupied HU | 5,927 (48.8%) |
| Vacant Housing Units | 784 ( 6.5%) |
| Median Home Value | $276,703 |
| Average Home Value | $347,593 |
Residential
11,594
Single Family
8,678
Multi-Family
2,916
Businesses
1,729
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: Ellen Derrick • Regency Park Properties LLC
Mls Name: NTREIS
Mls ID: #21109029
