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 5541 Wisdom Ct, Waco, TX, 76708 priced at $474,900 pairs $4,585/mo rent with $1,174/mo cash flow after a $2,324/mo payment. Total monthly income equals $4,585/mo, and annual cash flow comes to $14,091/yr on $157,429 invested. Return on cash invested is 28.86% in year one, and rental yield stands at 11.59% on a $474,900 basis. Equity gained on principal adds $3,064/yr, and 5% annual appreciation accumulates to $131,206 by year five. Five-year ROI measures 152.15% and total cumulative return in cash reaches $239,531. For financing, Ziffy Mortgage’s DSCR program evaluates $4,585/mo property income against a $2,324/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2014
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76708, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,229 (100%) |
| Owner Occupied HU | 6,695 (59.6%) |
| Renter Occupied HU | 3,871 (34.5%) |
| Vacant Housing Units | 663 ( 5.9%) |
| Median Home Value | $262,406 |
| Average Home Value | $291,043 |
Residential
11,224
Single Family
10,491
Multi-Family
733
Businesses
463
Date | Event | Price |
|---|---|---|
| 2025-05-17 | Listed for sale | $474,900 |
| 2018-06-28 | Sold | N/A |
| 2018-05-20 | Pending sale | $334,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-18 | $8290.27 | 5.49% | $460,450 | 4.74% |
| 2023-05-18 | $7859.18 | -9.56% | $439,617 | 10.00% |
| 2022-05-18 | $8689.98 | 2.70% | $399,652 | 10.00% |
Listed by: Jason Rankin • Camille Johnson
Mls Name: NTREIS
Mls ID: #20940172
Disclaimer: IDX information is provided exclusively for 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 is deemed reliable but not guaranteed.
