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 1113 N 10th St, Waco, TX, 76707 uses $71,273 cash to close to unlock $1,944/yr annual cash flow and $162/mo monthly cash flow. Total monthly income runs $1,716/mo, and a $1,052/mo payment keeps the spread at $162/mo. Purchase price stands at $215,000, and rental yield measures 9.58% with $1,716/mo rent. Return on cash invested shows 22.64% in year one, and 5% annual appreciation builds toward $59,401 over five years. Five-year ROI reaches 118.82% and total cumulative return in cash records $84,685. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,716/mo property income covering a $1,052/mo payment rather than investor’s personal income.
Single Family
Built in 2021
7,884 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 |
|---|---|---|
| 2025-06-24 | Listed for sale | $215,000 |
| 2024-06-19 | Sold | N/A |
| 2024-05-21 | Pending sale | $217,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-24 | $3874.66 | -22.11% | $233,340 | 5.16% |
| 2023-06-24 | $4974.55 | 70.70% | $221,890 | 91.66% |
| 2022-06-24 | $2914.28 | 1386.35% | $115,770 | 1427.31% |
Listed by: Caroline Bishop • AG Real Estate & Associates
Mls Name: NTREIS
Mls ID: #20941616
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.
