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 1012 Hatton St, Waco, TX, 76704 generates $2,020/mo in rent and, after a $1,052/mo payment, leaves $333/mo in cash flow. Total monthly income is $2,020/mo, and annual cash flow is $3,994/yr on $71,273 invested. Return on cash invested sits at 25.51% in year one, and rental yield is 11.27% on a $215,000 entry. Equity gained on principal adds $1,387/yr, while 5% annual appreciation builds toward $59,401 over five years. Five-year ROI reaches 135.08% and total cumulative return in cash sums $96,277. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,020/mo property income rather than buyer’s personal income.
Single Family
Built in 2001
9,448 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76704, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,627 (100%) |
| Owner Occupied HU | 1,188 (32.8%) |
| Renter Occupied HU | 1,983 (54.7%) |
| Vacant Housing Units | 456 (12.6%) |
| Median Home Value | $137,931 |
| Average Home Value | $259,444 |
Residential
3,287
Single Family
2,600
Multi-Family
687
Businesses
193
Date | Event | Price |
|---|---|---|
| 2025-05-28 | Listed for sale | $215,000 |
| 2019-02-01 | Listing removed | $125,000 |
| 2018-12-31 | Pending sale | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-28 | $5471.75 | -9.46% | $222,250 | -18.33% |
| 2023-05-28 | $6043.52 | 35.51% | $272,130 | 50.32% |
| 2022-05-28 | $4459.83 | 26.54% | $181,030 | 33.72% |
Listed by: Vanessa Garcia • Keller Williams Realty, Waco
Mls Name: NTREIS
Mls ID: #20948990
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.
