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 1167 Rogers Hill Rd, Waco, TX, 76705 offers a 8.58% rental yield on a $699,000 purchase with $5,000/mo rent. Total monthly income registers $5,000/mo, and a $3,421/mo payment leaves $30/mo available for distribution. Annual cash flow reaches $355/yr on $229,971 to close, and return on cash invested stands at 20.21% in year one. Equity gained on principal adds $4,511/yr while 5% annual appreciation supports $193,121 over five years. Portfolio math shows five-year ROI at 105.67% and total cumulative return in cash at $243,014. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,000/mo property income against a $3,421/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
10.01 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76705, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,456 (100%) |
| Owner Occupied HU | 7,317 (54.4%) |
| Renter Occupied HU | 4,479 (33.3%) |
| Vacant Housing Units | 1,660 (12.3%) |
| Median Home Value | $216,331 |
| Average Home Value | $267,191 |
Residential
11,962
Single Family
10,974
Multi-Family
988
Businesses
632
Date | Event | Price |
|---|---|---|
| 2024-10-04 | Listed for sale | $699,000 |
| 2024-04-01 | Listing removed | N/A |
| 2023-10-16 | Price change | $689,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3005.74 | -18.95% | $579,289 | 27.46% |
| 2023-02-13 | $3708.68 | -13.82% | $454,497 | 6.98% |
| 2022-02-13 | $4303.31 | 6.87% | $424,825 | 18.02% |
Listed by: Deborah Yeokum • Texas Premier Realty
Mls Name: WMLS
Mls Provider:
Mls ID: #225902
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 05:53:23 PST
