Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
Listed by: Christina Cerda • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20955207
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.
Total monthly income runs $1,390/mo, and a $959/mo payment. Purchase price stands at $195,999, and rental yield measures 8.51% with $1,390/mo rent. Return on cash invested shows 19.85% in year one, and 5% annual appreciation builds toward $54,151 over five years. Five-year ROI reaches 103.74% and total cumulative return in cash records $67,404. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,390/mo property income covering a $959/mo payment rather than investor’s personal income.
Single Family
Built in 1937
7,840 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 |
|---|---|---|
| 2025-06-03 | Listed for sale | $195,999 |
| 2024-02-05 | Listing removed | N/A |
| 2023-12-30 | Price change | $84,500 |
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-03 | $2211.51 | 5.82% | $98,040 | 5.17% |
| 2023-06-03 | $2089.90 | 3.03% | $93,220 | 15.69% |
| 2022-06-03 | $2028.45 | 32.00% | $80,580 | 35.63% |
