102 Badger Trl, Waco, TX, 76705 | $219/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

102 Badger Trl, Waco, TX, 76705 | $219/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1201 sft

2804 Connor Ave, Waco, TX, 76711

2 Bed
2 Bath
1528 sft

100 Village Cir, Waco, TX, 76710

3 Bed
1 Bath
1118 sft

3625 Cumberland Ave, Waco, TX, 76707

3 Bed
2 Bath
1332 sft

416 Hood St, Waco, TX, 76704

Nearby investment properties with comparable prices

Currently Rented+ 2 more

4 Bed
2 Bath
1768 sft

3717 Parkwood St, Waco, TX, 76710

3 Bed
2 Bath
1264 sft

3601 S 4th St, Waco, TX, 76706

6 Bed
4 Bath
2574 sft

1003 N Old Robinson Rd, Robinson, TX, 76706

3 Bed
2 Bath
1708 sft

3808 Parkwood St, Waco, TX, 76710

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

Investment property for sale in Waco at 102 Badger Trl, Waco, TX, 76705 with 5% annual appreciation on a $245,000 basis while $1,961/mo rent supports operations. Total monthly income totals $1,961/mo and a $1,199/mo payment preserves $219/mo for cash returns. Annual cash flow comes to $2,627/yr on $81,218 deployed, and return on cash invested reaches 23.14% in year one. Equity gained on principal adds $1,581/yr, and five-year appreciation sums $67,689 alongside rental yield of 9.6%. Five-year ROI measures 121.39% and total cumulative return in cash totals $98,592.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,961/mo property income versus a $1,199/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2003

9,016 sqft lot

$N/A/sqft

No HOA

More details about the property

This beautifully maintained 3-bedroom, 2-bath home has a warm and inviting feel from the moment you walk in. The living room is spacious and filled with natural light, featuring a cozy wood-burning fireplace and tray ceiling that add a touch of charm. The kitchen offers plenty of cabinet space, a pantry, and all the essentials, including a dishwasher, microwave, and electric range. The open layout connects the dining and living areas, making it perfect for everyday living or entertaining. The primary suite feels like a private retreat with its large walk-in closets, dual sinks, soaking tub, and separate shower. The additional bedrooms are comfortable and well-sized, giving everyone their own space. Step outside to a peaceful backyard shaded by mature trees and fully fenced for privacy. The covered patio is the perfect spot for morning coffee or evening gatherings, and the storage building with electricity provides a convenient place for tools or hobbies. This home has been lovingly cared for and it truly shows. Its conveniently located near TSTC, L3Harris, and Amazon for easy work commutes, and just minutes from Baylor University, Lake Waco, and downtown Waco for shopping, dining, and recreation. With its move-in ready condition, quiet neighborhood setting, and ideal location, you can settle into this home and start enjoying it right away.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76705, Waco, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,456 (100%)
Owner Occupied HU	7,317 (54.4%)
Renter Occupied HU	4,479 (33.3%)
Vacant Housing Units	1,660 (12.3%)
Median Home Value	$216,331
Average Home Value	$267,191