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 5030 Lake Shore Dr, Waco, TX, 76710 listed at $187,000 pairs $1,426/mo rent with a $915/mo payment. Total monthly income runs $1,426/mo. Return on cash invested measures 14.71% in year one, and rental yield registers 9.15% at a $187,000 basis. Equity gained on principal adds $1,207/yr, and annual property appreciation at 5% supports $51,665 by year five. Five-year ROI tracks 78.78% and total cumulative return in cash totals $48,834. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,426/mo property income relative to a $915/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1969
7,252 sqft lot
$N/A/sqft
$365 monthly 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 |
|---|---|---|
| 2025-03-17 | Listed for sale | $187,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-17 | $1386.42 | -4.40% | $196,370 | 10.00% |
| 2023-03-17 | $1450.24 | 8.89% | $178,518 | 10.00% |
| 2022-03-17 | $1331.82 | -21.77% | $162,289 | 10.00% |
Listed by: Leslie Edwards • Better Homes and Gardens
Mls Name: WMLS
Mls Provider:
Mls ID: #228930
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: 2025-03-17 05:51:05 PDT
