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 5613 Landsdown Dr, Waco, TX, 76708 generates $2,863/mo in rent and, after a $1,933/mo payment, leaves $54/mo in cash flow. Total monthly income is $2,863/mo, and annual cash flow is $653/yr on $130,943 invested. Return on cash invested sits at 20.41% in year one, and rental yield is 8.7% on a $395,000 entry. Equity gained on principal adds $2,549/yr, while 5% annual appreciation builds toward $109,131 over five years. Five-year ROI reaches 106.73% and total cumulative return in cash sums $139,758. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,863/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
0.32 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Erica Boisvert • JPAR Waco
Mls Name: NTREIS
Mls ID: #21017329
