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% |
Investment property for sale in Waco at 102 S Patricia St, Waco, TX, 76705 uses $59,637 cash to close to unlock $101/yr annual cash flow and $8/mo monthly cash flow. Total monthly income runs $1,438/mo, and a $881/mo payment keeps the spread at $8/mo. Purchase price stands at $179,900, and rental yield measures 9.59% with $1,438/mo rent. Return on cash invested shows 20.08% in year one, and 5% annual appreciation builds toward $49,703 over five years. Five-year ROI reaches 106.08% and total cumulative return in cash records $63,261. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,438/mo property income covering a $881/mo payment rather than investor’s personal income.
Single Family
Built in 1968
7,579 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76705, Waco, TX area.
| 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 |
Residential
11,962
Single Family
10,974
Multi-Family
988
Businesses
632
Date | Event | Price |
|---|---|---|
| 2025-04-29 | Listed for sale | $179,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | $4784.14 | 13.03% | $251,210 | 5.05% |
| 2023-04-30 | $4232.65 | 3.52% | $239,130 | 11.14% |
| 2022-04-30 | $4088.65 | 182.96% | $215,160 | 58.18% |
Listed by: Maritza Perez • Kelly
Mls Name: NTREIS
Mls ID: #20919253
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.
