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 5616 Beckon Fls, Waco, TX, 76708 priced at $416,960 pairs $3,254/mo rent with $248/mo cash flow after a $2,041/mo payment. Total monthly income equals $3,254/mo, and annual cash flow comes to $2,977/yr on $138,222 invested. Return on cash invested is 22.06% in year one, and rental yield stands at 9.36% on a $416,960 basis. Equity gained on principal adds $2,691/yr, and 5% annual appreciation accumulates to $115,198 by year five. Five-year ROI measures 115.76% and total cumulative return in cash reaches $160,009. For financing, Ziffy Mortgage’s DSCR program evaluates $3,254/mo property income against a $2,041/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
10,454 sqft 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 |
|---|---|---|
| 2025-05-20 | Price change | $418,500 |
| 2025-05-15 | Price change | $419,000 |
| 2025-05-05 | Price change | $420,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $7411.05 | 0.91% | $416,960 | 1.17% |
| 2023-10-09 | $7343.95 | 179.11% | $412,130 | 234.87% |
| 2022-10-09 | $2631.20 | 404.48% | $123,070 | 515.35% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
