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 4912 Lake Hurst Dr, Waco, TX, 76710 at $359,000 posts ROI 23.38% with $344/mo cash flow from $2,897/mo rent. Total monthly income equals $2,897/mo, and annual cash flow records $4,131/yr on $119,009 to close. Return on cash invested measures 23.38% and rental yield reads 9.68% at the current $359,000. Equity gained on principal adds $2,317/yr, and 5% annual appreciation supports $99,185 by year five. Five-year ROI prints 122.68% and total cumulative return in cash totals $145,999.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,897/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1965
0.26 Acres 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 |
|---|---|---|
| 2025-01-10 | Listed for sale | $359,000 |
| 2023-09-21 | Sold | N/A |
| 2023-08-21 | Pending sale | $339,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5382.39 | -23.41% | $313,400 | -0.02% |
| 2023-02-13 | $7027.69 | 112.42% | $313,470 | 31.33% |
| 2022-02-13 | $3308.45 | -10.78% | $238,693 | 10.00% |
Listed by: Melissa Harrell • Keller Williams Realty, Waco
Mls Name: WMLS
Mls Provider:
Mls ID: #227354
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-02-13 06:23:23 PST
