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 1001 N 57th St, Waco, TX, 76710 generates $2,584/mo in rent and, after a $1,419/mo payment, leaves $498/mo in cash flow. Total monthly income is $2,584/mo, and annual cash flow is $5,970/yr on $96,135 invested. Return on cash invested sits at 26.12% in year one, and rental yield is 10.69% on a $290,000 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation builds toward $80,122 over five years. Five-year ROI reaches 137.47% and total cumulative return in cash sums $132,160. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,584/mo property income rather than buyer’s personal income.
Single Family
Built in 1963
10,062 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76710, Waco, TX area.
| 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 |
Residential
11,594
Single Family
8,678
Multi-Family
2,916
Businesses
1,729
Date | Event | Price |
|---|---|---|
| 2025-04-22 | Price change | $290,000 |
| 2025-02-14 | Price change | $300,000 |
| 2024-11-14 | Price change | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-22 | $5109.86 | 1.86% | $300,120 | 1.13% |
| 2023-04-22 | $5016.79 | -28.80% | $296,780 | 6.02% |
| 2022-04-22 | $7046.42 | 47.68% | $279,920 | 51.75% |
Listed by: Anel Perales • EG Realty
Mls Name: NTREIS
Mls ID: #20898319
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.
