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 10313 Walley Way, Waco, TX, 76708 offers a 9.99% rental yield on a $285,000 purchase with $2,372/mo rent. Total monthly income registers $2,372/mo, and a $1,395/mo payment leaves $318/mo available for distribution. Annual cash flow reaches $3,818/yr on $94,478 to close, and return on cash invested stands at 23.95% in year one. Equity gained on principal adds $1,839/yr while 5% annual appreciation supports $78,740 over five years. Portfolio math shows five-year ROI at 125.89% and total cumulative return in cash at $118,938. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,372/mo property income against a $1,395/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
6,272 sqft lot
$N/A/sqft
$325 annually HOA
Neighborhood data shown for ZIP Code: 76708, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,229 (100%) |
| Owner Occupied HU | 6,695 (59.6%) |
| Renter Occupied HU | 3,871 (34.5%) |
| Vacant Housing Units | 663 ( 5.9%) |
| Median Home Value | $262,406 |
| Average Home Value | $291,043 |
Residential
11,224
Single Family
10,491
Multi-Family
733
Businesses
463
Date | Event | Price |
|---|---|---|
| 2025-06-17 | Listed for sale | $285,000 |
| 2019-06-13 | Sold | N/A |
| 2019-05-10 | Pending sale | $189,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-17 | $4558.84 | 13.73% | $277,581 | 10.00% |
| 2023-06-17 | $4008.54 | -16.54% | $252,346 | 10.00% |
| 2022-06-17 | $4802.76 | 1.70% | $229,405 | 10.00% |
Listed by: John Mann • EG Realty
Mls Name: NTREIS
Mls ID: #20972062
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.
