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 1212 Hogan Ln, Waco, TX, 76705 offers $1,296/mo rent that, after a $764/mo payment, leaves $135/mo cash flow. Total monthly income is $1,296/mo, and annual cash flow is $1,624/yr on $51,731 cash. Return on cash invested measures 23.05% in year one, and rental yield stands at 9.97% at a $156,050 entry. Equity gained on principal adds $1,007/yr while 5% annual appreciation compounds into $43,114 by year five. Five-year ROI records 121.36% and total cumulative return in cash reaches $62,781. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,296/mo property income versus a $764/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1954
0.34 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 |
|---|---|---|
| 2025-06-02 | Listing removed | N/A |
| 2025-05-08 | Pending sale | $145,000 |
| 2025-05-05 | Price change | $145,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-12 | $3199.27 | 21.64% | $156,050 | 6.14% |
| 2023-10-12 | $2630.17 | -0.70% | $147,020 | 12.50% |
| 2022-10-12 | $2648.76 | 30.27% | $130,690 | 42.13% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
