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% |
Total monthly income runs $1,179/mo, and a $744/mo payment. Purchase price stands at $152,000, and rental yield measures 9.31% with $1,179/mo rent. Return on cash invested shows 17.35% in year one, and 5% annual appreciation builds toward $41,995 over five years. Five-year ROI reaches 92.14% and total cumulative return in cash records $46,426. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,179/mo property income covering a $744/mo payment rather than investor’s personal income.
Condo
Built in 1984
1,803 sqft lot
$N/A/sqft
$189 monthly HOA
Neighborhood data shown for ZIP Code: 76706, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,478 (100%) |
| Owner Occupied HU | 6,004 (34.4%) |
| Renter Occupied HU | 9,655 (55.2%) |
| Vacant Housing Units | 1,819 (10.4%) |
| Median Home Value | $272,760 |
| Average Home Value | $299,834 |
Residential
15,206
Single Family
13,277
Multi-Family
1,929
Businesses
788
Date | Event | Price |
|---|---|---|
| 2025-07-08 | Listed for sale | $152,000 |
| 2024-09-30 | Listing removed | $160,000 |
| 2024-05-26 | Price change | $160,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-08 | $2720.85 | -6.09% | $120,620 | -6.66% |
| 2023-07-08 | $2897.21 | -3.39% | $129,230 | 8.48% |
| 2022-07-08 | $2998.86 | 22.41% | $119,130 | 25.78% |
Listed by: Marilee Kahler • Re/Max Centex, REALTORS
Mls Name: NTREIS
Mls ID: #20992451
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.
