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 125 Pleasant Grove Ln, Waco, TX, 76712 with 5% annual appreciation on a $264,700 basis while $2,659/mo rent supports operations. Total monthly income totals $2,659/mo and a $1,296/mo payment preserves $672/mo for cash returns. Annual cash flow comes to $8,066/yr on $87,748 deployed, and return on cash invested reaches 29.1% in year one. Equity gained on principal adds $1,708/yr, and five-year appreciation sums $73,132 alongside rental yield of 12.05%. Five-year ROI measures 153.9% and total cumulative return in cash totals $135,041.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,659/mo property income versus a $1,296/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Apartment
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76712, Woodway, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,159 (100%) |
| Owner Occupied HU | 7,758 (63.8%) |
| Renter Occupied HU | 3,664 (30.1%) |
| Vacant Housing Units | 737 ( 6.1%) |
| Median Home Value | $345,561 |
| Average Home Value | $391,016 |
Residential
12,041
Single Family
10,323
Multi-Family
1,718
Businesses
1,182
Date | Event | Price |
|---|---|---|
| 2025-08-01 | Listing removed | $2,195 |
| 2025-07-11 | Listed for rent | $2,195 |
| 2025-05-23 | Price change | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $5644.18 | 11.10% | $339,966 | 10.00% |
| 2023-10-09 | $5080.06 | -19.14% | $309,060 | 0.21% |
| 2022-10-09 | $6282.56 | 39.25% | $308,410 | 46.55% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
