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% |
Total monthly income runs $4,807/mo, and a $3,255/mo payment. Purchase price stands at $665,000, and rental yield measures 8.67% with $4,807/mo rent. Return on cash invested shows 18.11% in year one, and 5% annual appreciation builds toward $183,727 over five years. Five-year ROI reaches 95.27% and total cumulative return in cash records $208,447. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,807/mo property income covering a $3,255/mo payment rather than investor’s personal income.
Single Family
Built in 2020
1.80 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76706, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,478 (100%) |
| Owner Occupied HU | 6,004 (34.4%) |
| Renter Occupied HU | 9,655 (55.2%) |
| Vacant Housing Units | 1,819 (10.4%) |
| Median Home Value | $272,760 |
| Average Home Value | $299,834 |
Residential
15,206
Single Family
13,277
Multi-Family
1,929
Businesses
788
Date | Event | Price |
|---|---|---|
| 2024-12-09 | Price change | $665,000 |
| 2024-10-29 | Price change | $675,000 |
| 2024-09-30 | Price change | $689,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $16235.76 | 5.26% | $878,390 | 5.20% |
| 2023-12-27 | $15424.11 | -5.09% | $834,940 | 7.88% |
| 2022-12-27 | $16250.87 | 49.53% | $773,920 | 60.54% |
Listed by: Greg Graham • Graham & Co Realty Group
Mls Name: WMLS
Mls Provider:
Mls ID: #224250
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2024 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2024-12-27 00:25:32 PST
