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 1120 N 33rd St, Waco, TX, 76707 earns $1,024/mo cash flow from $2,368/mo rent with a $925/mo payment. Total monthly income totals $2,368/mo, and annual cash flow totals $12,289/yr on $62,654 capital. ROI tracks 39.52% on current figures, and rental yield reads 15.03% at a $189,000 purchase. Equity gained on principal adds $1,220/yr, and 5% annual appreciation supports $52,217 over five years. Five-year ROI reaches 209.3% and total cumulative return in cash sums $131,134. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,368/mo property income instead of your personal income.
Single Family
Built in 1946
6,085 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 |
|---|---|---|
| 2024-08-30 | Price change | $189,000 |
| 2024-08-10 | Listed for sale | $199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $2724.36 | 3.17% | $121,520 | 15.84% |
| 2022-08-31 | $2640.65 | 22.76% | $104,900 | 26.14% |
| 2021-08-31 | $2151.10 | N/A | $83,160 | 10.26% |
Listed by: Jason Smith • Keller Williams Realty, Waco
Mls Name: WMLS
Mls Provider:
Mls ID: #224853
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 2024 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2024-08-31 05:28:23 PDT
