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 1202 Avenue B, Waco, TX, 76705 at $289,900 posts ROI 35.5% with $1,249/mo cash flow from $3,398/mo rent. Total monthly income equals $3,398/mo, and annual cash flow records $14,984/yr on $96,102 to close. Return on cash invested measures 35.5% and rental yield reads 14.07% at the current $289,900. Equity gained on principal adds $1,871/yr, and 5% annual appreciation supports $80,094 by year five. Five-year ROI prints 188.06% and total cumulative return in cash totals $180,729.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,398/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2017
8,232 sqft 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 |
|---|---|---|
| 2024-08-27 | Price change | $289,900 |
| 2024-08-12 | Price change | $292,900 |
| 2024-06-29 | Price change | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $5866.04 | 134.83% | $331,410 | 52.48% |
| 2022-08-31 | $2497.99 | -4.10% | $217,352 | 10.00% |
| 2021-08-31 | $2604.82 | N/A | $197,593 | 10.00% |
Listed by: Diane Ard • CENTURY 21 Judge Fite Company
Mls Name: WMLS
Mls Provider:
Mls ID: #223330
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 02:28:24 PDT
