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 4709 Erath Ave, Waco, TX, 76710 offers $2,158/mo rent that, after a $1,110/mo payment, leaves $432/mo cash flow. Total monthly income is $2,158/mo, and annual cash flow is $5,189/yr on $75,211 cash. Return on cash invested measures 26.81% in year one, and rental yield stands at 11.41% at a $226,880 entry. Equity gained on principal adds $1,464/yr while 5% annual appreciation compounds into $62,683 by year five. Five-year ROI records 141.74% and total cumulative return in cash reaches $106,607. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,158/mo property income versus a $1,110/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1955
10,689 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 |
|---|---|---|
| 2024-07-08 | Listed for sale | $340,000 |
| 2023-07-28 | Listing removed | N/A |
| 2023-06-30 | Listed for sale | $360,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $5117.77 | 8.60% | $226,880 | 7.94% |
| 2023-10-09 | $4712.48 | 3.99% | $210,200 | 16.76% |
| 2022-10-09 | $4531.63 | 34.41% | $180,020 | 38.12% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
