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 61 N Shore Cir, Waco, TX, 76708 priced at $525,000 converts $3,164/mo rent into after a $2,570/mo obligation. Total monthly income equals $3,164/mo. Return on cash invested prints 15.75% in year one, and rental yield reads 7.23% against a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation compiles into $145,048 by year five. Five-year ROI reaches 81.89% and total cumulative return in cash sums $141,453. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,164/mo property income covering a $2,570/mo payment, not borrower’s personal income.
Single Family
Built in 2013
0.32 Acres lot
$N/A/sqft
$600 annually 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 |
|---|---|---|
| 2025-09-04 | Price change | $525,000 |
| 2025-07-23 | Price change | $539,900 |
| 2025-03-29 | Price change | $541,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-04 | $7714.70 | -7.26% | $462,010 | -7.93% |
| 2023-09-04 | $8318.34 | -21.96% | $501,800 | 5.62% |
| 2022-09-04 | $10658.45 | 5.84% | $475,090 | 23.03% |
Listed by: Cody Berry • Timber Creek Realty, LLC
Mls Name: NTREIS
Mls ID: #21050235
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.
