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: Brittney Loth • EG Realty
Mls Name: NTREIS
Mls ID: #20944962
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.
Investment property for sale in Waco at 1145 E Sunset St, Waco, TX, 76704 offers a 10.26% rental yield on a $200,000 purchase with $1,710/mo rent. Total monthly income registers $1,710/mo, and a $979/mo payment leaves $264/mo available for distribution. Annual cash flow reaches $3,168/yr on $66,300 to close, and return on cash invested stands at 24.69% in year one. Equity gained on principal adds $1,291/yr while 5% annual appreciation supports $55,256 over five years. Portfolio math shows five-year ROI at 129.82% and total cumulative return in cash at $86,072. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,710/mo property income against a $979/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1963
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76704, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,627 (100%) |
| Owner Occupied HU | 1,188 (32.8%) |
| Renter Occupied HU | 1,983 (54.7%) |
| Vacant Housing Units | 456 (12.6%) |
| Median Home Value | $137,931 |
| Average Home Value | $259,444 |
Residential
3,287
Single Family
2,600
Multi-Family
687
Businesses
193
Date | Event | Price |
|---|---|---|
| 2025-05-22 | Listed for sale | $200,000 |
| 2022-12-09 | Sold | N/A |
| 2022-10-18 | Pending sale | $135,000 |
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 |
|---|---|---|---|---|
| 2024-05-22 | $3603.65 | 20.74% | $159,756 | 20.00% |
| 2023-05-22 | $2984.64 | -8.58% | $133,130 | 2.65% |
| 2022-05-22 | $3264.68 | 28.90% | $129,690 | 32.46% |
