Bellvue Plan, Eagles Landing, Waco, TX, 76708 | $46/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Bellvue Plan, Eagles Landing, Waco, TX, 76708 | $46/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2791 sft

3050 Bosque Ridge Rd, Crawford, TX, 76638

4 Bed
5 Bath
3648 sft

154 Willow Moon Ranch Rd, Crawford, TX, 76638

Currently Rented+ 2 more

4 Bed
4 Bath
2136 sft

9100/9088 5th St, Crawford, TX, 76638

3 Bed
2 Bath
1517 sft

The 1514 Plan, Eagles Landing, Waco, TX, 76708

Nearby investment properties with comparable prices

2 Bed
1 Bath
1372 sft

260 W 6th St, Crawford, TX, 76638

3 Bed
2 Bath
1445 sft

100 Arthur St, Mc Gregor, TX, 76657

3 Bed
2 Bath
1445 sft

98 Arthur Ave, Mc Gregor, TX, 76657

3 Bed
2 Bath
1645 sft

3309 Pioneer Cir, Woodway, TX, 76712

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 Waco at Bellvue Plan, Eagles Landing, Waco, TX, 76708 generates $1,980/mo in rent and, after a $1,331/mo payment, leaves $46/mo in cash flow. Total monthly income is $1,980/mo, and annual cash flow is $553/yr on $90,165 invested. Return on cash invested sits at 20.52% in year one, and rental yield is 8.74% on a $271,990 entry. Equity gained on principal adds $1,755/yr, while 5% annual appreciation builds toward $75,146 over five years. Five-year ROI reaches 107.38% and total cumulative return in cash sums $96,818. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,980/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Our Bellvue is one of our one-story floorplans feature in our Eagles Landing community in China Spring, Texas. This comfortable 3 bedroom and 2-bathroom home is the perfect fit for you. Inside this home, you'll find approximately 1,415 square feet and has an open-concept layout designed to fit your needs. This home has beautiful features that create a welcoming ambiance, and the 2-car garage ensures plenty of space for vehicles and storage. The beautiful kitchen with flat panel birch cabinetry and granite countertops. It is set off from the living area by a kitchen island with a built-in sink. End your day by relaxing under the covered patio, where you can enjoy the nature from the backyard. The primary bedroom will make you feel right at home. With an attached primary bathroom, starting your day or winding down will be a breeze. A large walk-in closet ensures plenty of storage space. The spacious secondary bedrooms are carpeted and have easy access to the laundry room and secondary bathroom. Every D.R. Horton home has smart home technology built in. Feel connected as you control and secure your home through the Qolsys smart panel, through your phone, or even with your voice. Find your home today with the Bellvue floorplan.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76708, Waco, TX area.

Housing Distribution

Housing Statistics

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