804 Heritage Pkwy, Axtell, TX, 76624 | 6.92% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3570 sft

3417 Stewart Cir, Waco, TX, 76708

4 Bed
3 Bath
2017 sft

135 Rain Tree, Waco, TX, 76705

4 Bed
2 Bath
1665 sft

Fargo Plan, Rivers Crossing, China Spring, TX, 76633

4 Bed
2 Bath
1665 sft

6909 Llano Dr, China Spring, TX, 76633

Nearby investment properties with comparable prices

3 Bed
2 Bath
1944 sft

840 Cherokee Trl, Woodway, TX, 76712

3 Bed
2 Bath
2602 sft

1447 Red Gate Rd, Mart, TX, 76664

4 Bed
4 Bath
2500 sft

253 Grassy Way, Elm Mott, TX, 76640

3 Bed
2 Bath
2413 sft

4091 N Rock Creek Loop, Waco, TX, 76708

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Axtell at 804 Heritage Pkwy, Axtell, TX, 76624 generates $4,904/mo in rent, after a $4,160/mo payment. Total monthly income is $4,904/mo. Return on cash invested sits at 15.17% in year one, and rental yield is 6.92% on a $850,000 entry. Equity gained on principal adds $5,485/yr, while 5% annual appreciation builds toward $234,839 over five years. Five-year ROI reaches 78.59% and total cumulative return in cash sums $219,790. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,904/mo property income rather than buyer’s personal income.

Single Family

Built in 1999

6 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 76624, Axtell, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,098 (100%)
Owner Occupied HU	881 (80.2%)
Renter Occupied HU	148 (13.5%)
Vacant Housing Units	69 ( 6.3%)
Median Home Value	$256,389
Average Home Value	$266,623