5831 Mount Rockwood CirWacoTX76710
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Waco at 5831 Mount Rockwood Cir, Waco, TX, 76710 listed at $706,512 pairs $5,479/mo rent with a $3,458/mo payment to leave $311/mo cash flow. Total monthly income runs $5,479/mo, and annual cash flow reaches $3,735/yr on $232,442 cash to close. Return on cash invested measures 21.67% in year one, and rental yield registers 9.31% at a $706,512 basis. Equity gained on principal adds $4,559/yr, and annual property appreciation at 5% supports $195,196 by year five. Five-year ROI tracks 113.73% and total cumulative return in cash totals $264,368. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,479/mo property income relative to a $3,458/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1964
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76710, Waco, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
11,594
Single Family
8,678
Multi-Family
2,916
Businesses
1,729
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices