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 109 E Frost St, Waco, TX, 76705 uses $54,698 cash to close to unlock $9,296/yr annual cash flow and $775/mo monthly cash flow. Total monthly income runs $1,982/mo, and a $808/mo payment keeps the spread at $775/mo. Purchase price stands at $165,000, and rental yield measures 14.41% with $1,982/mo rent. Return on cash invested shows 36.91% in year one, and 5% annual appreciation builds toward $45,586 over five years. Five-year ROI reaches 195.45% and total cumulative return in cash records $106,907. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,982/mo property income covering a $808/mo payment rather than investor’s personal income.
Single Family
Built in 1951
0.71 Acres 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 |
|---|---|---|
| 2025-03-24 | Price change | $170,000 |
| 2023-01-27 | Listed for sale | $250,000 |
| 2023-01-17 | Pending sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $3142.33 | 7.59% | $165,000 | N/A |
| 2023-10-09 | $2920.55 | -6.85% | $165,000 | N/A |
| 2022-10-09 | $3135.47 | -7.07% | $165,000 | 4.80% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
