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 1024 N 45th St, Waco, TX, 76710 earns from $1,135/mo rent with a $1,003/mo payment. Total monthly income totals $1,135/mo. ROI tracks 14.22% on current figures, and rental yield reads 6.64% at a $205,000 purchase. Equity gained on principal adds $1,323/yr, and 5% annual appreciation supports $56,638 over five years. Five-year ROI reaches 73.54% and total cumulative return in cash sums $49,974. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,135/mo property income instead of your personal income.
Single Family
Built in 1953
9,104 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 |
|---|---|---|
| 2025-06-09 | Price change | $205,000 |
| 2025-01-02 | Listed for sale | $145,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-09 | $812.97 | 3.64% | $134,522 | 10.00% |
| 2023-06-09 | $784.44 | -14.75% | $122,293 | 10.00% |
| 2022-06-09 | $920.12 | -27.72% | $111,175 | 10.00% |
Listed by: Sam Khazem • All City Real Estate, Ltd. Co.
Mls Name: NTREIS
Mls ID: #20963419
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.
