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 1105 S 27th St, Waco, TX, 76711 offers a 8.59% rental yield on a $254,900 purchase with $1,825/mo rent. Total monthly income registers $1,825/mo, and a $1,248/mo payment leaves $12/mo available for distribution. Annual cash flow reaches $144/yr on $84,499 to close, and return on cash invested stands at 20.08% in year one. Equity gained on principal adds $1,645/yr while 5% annual appreciation supports $70,424 over five years. Portfolio math shows five-year ROI at 104.95% and total cumulative return in cash at $88,680. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,825/mo property income against a $1,248/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
6,843 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76711, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,372 (100%) |
| Owner Occupied HU | 1,918 (43.9%) |
| Renter Occupied HU | 1,837 (42.0%) |
| Vacant Housing Units | 617 (14.1%) |
| Median Home Value | $116,667 |
| Average Home Value | $151,031 |
Residential
3,858
Single Family
2,857
Multi-Family
1,001
Businesses
285
Date | Event | Price |
|---|---|---|
| 2025-04-22 | Listed for sale | $254,900 |
| 2024-11-15 | Sold | N/A |
| 2024-10-28 | Pending sale | $38,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-22 | $369.04 | 0.62% | $16,360 | N/A |
| 2023-04-22 | $366.78 | 2.83% | $16,360 | 15.46% |
| 2022-04-22 | $356.70 | 93.68% | $14,170 | 99.02% |
Listed by: Anel Perales • EG Realty
Mls Name: NTREIS
Mls ID: #20911729
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.
