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% |
Rental property for sale in Waco at 1113 N 45th St, Waco, TX, 76710 generates $1,579/mo in rent and, after a $974/mo payment, leaves $164/mo in cash flow. Total monthly income is $1,579/mo, and annual cash flow is $1,967/yr on $65,969 invested. Return on cash invested sits at 22.89% in year one, and rental yield is 9.52% on a $199,000 entry. Equity gained on principal adds $1,284/yr, while 5% annual appreciation builds toward $54,980 over five years. Five-year ROI reaches 120.03% and total cumulative return in cash sums $79,182. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,579/mo property income rather than buyer’s personal income.
Single Family
Built in 1952
8,655 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76710, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,143 (100%) |
| Owner Occupied HU | 5,432 (44.7%) |
| Renter Occupied HU | 5,927 (48.8%) |
| Vacant Housing Units | 784 ( 6.5%) |
| Median Home Value | $276,703 |
| Average Home Value | $347,593 |
Residential
11,594
Single Family
8,678
Multi-Family
2,916
Businesses
1,729
Date | Event | Price |
|---|---|---|
| 2025-02-06 | Price change | $199,000 |
| 2024-12-23 | Listed for sale | $205,000 |
| 2014-06-13 | Listing removed | $49,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2322.26 | 15.77% | $164,766 | 10.00% |
| 2023-02-13 | $2005.98 | -23.88% | $149,787 | 10.00% |
| 2022-02-13 | $2635.45 | -7.25% | $136,170 | 23.96% |
Listed by: Sherry Payne • Keller Williams Realty, Waco
Mls Name: WMLS
Mls Provider:
Mls ID: #227148
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-02-13 06:23:23 PST
