Zip Code 76707 — Waco, TX
🟢STRONG— excellent cash flow marketCap Rate
9.3%
Monthly Cash Flow
+$348
Median Home Price
$141,760
DSCR
1.46
🏠 Fair Market Rents
- Studio
- $850/mo
- 1 Bedroom
- $980/mo
- 2 Bedroom
- $1,230/mo
- 3 Bedroom
- $1,590/mo
- 4 Bedroom
- $1,640/mo
📊 Investment Metrics
- Cap Rate
- 9.3%
- Cash-on-Cash Return
- 12.8%
- Price-to-Rent Ratio
- 7.4
- 1% Rule
- 1.12%
- Gross Rent Multiplier
- 7.4
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →