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 1032 N 33rd St, Waco, TX, 76707 earns $294/mo cash flow from $1,468/mo rent with a $808/mo payment. Total monthly income totals $1,468/mo, and annual cash flow totals $3,531/yr on $54,698 capital. ROI tracks 26.36% on current figures, and rental yield reads 10.68% at a $165,000 purchase. Equity gained on principal adds $1,065/yr, and 5% annual appreciation supports $45,586 over five years. Five-year ROI reaches 138.76% and total cumulative return in cash sums $75,899. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,468/mo property income instead of your personal income.
Single Family
Built in 1940
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76707, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,387 (100%) |
| Owner Occupied HU | 2,930 (45.9%) |
| Renter Occupied HU | 2,786 (43.6%) |
| Vacant Housing Units | 671 (10.5%) |
| Median Home Value | $125,157 |
| Average Home Value | $169,327 |
Residential
5,753
Single Family
5,340
Multi-Family
413
Businesses
229
Date | Event | Price |
|---|---|---|
| 2025-05-02 | Listed for sale | $165,000 |
| 2013-09-25 | Sold | N/A |
| 2013-07-22 | Listed for sale | $59,777 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-02 | $2462.12 | 6.20% | $109,150 | 5.55% |
| 2023-05-02 | $2318.35 | 3.22% | $103,410 | 15.90% |
| 2022-05-02 | $2245.93 | 11.47% | $89,220 | 14.55% |
Listed by: Brian Bundy • Bentwood Realty
Mls Name: NTREIS
Mls ID: #20920340
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.
