1313 Dartmouth St, Waco, TX, 76711 | $181/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1313 Dartmouth St, Waco, TX, 76711 | $181/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1102 sft

520 N Main St, Mc Gregor, TX, 76657

3 Bed
1 Bath
1116 sft

1201 W 11th St, Mc Gregor, TX, 76657

2 Bed
1 Bath
1003 sft

718 S Main St, Mcgregor, TX, 76657

4 Bed
2 Bath
1474 sft

713 S Tyler St, Mcgregor, TX, 76657

Nearby investment properties with comparable prices

3 Bed
1 Bath
1250 sft

221 Horseshoe Bnd, Eddy, TX, 76524

Investment Property+ 1 more

3 Bed
2 Bath
1517 sft

104 Crockett St, Mcgregor, TX, 76657

3 Bed
2 Bath
1504 sft

716 4th St, Eddy, TX, 76524

3 Bed
2 Bath
1456 sft

511 E 7th St, Mc Gregor, TX, 76657

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Waco at 1313 Dartmouth St, Waco, TX, 76711 uses $69,615 cash to close to unlock $2,166/yr annual cash flow and $181/mo monthly cash flow. Total monthly income runs $1,674/mo, and a $1,028/mo payment keeps the spread at $181/mo. Purchase price stands at $210,000, and rental yield measures 9.57% with $1,674/mo rent. Return on cash invested shows 23.02% in year one, and 5% annual appreciation builds toward $58,019 over five years. Five-year ROI reaches 120.77% and total cumulative return in cash records $84,076. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,674/mo property income covering a $1,028/mo payment rather than investor’s personal income.

Single Family

Built in 1951

8,973 sqft lot

$N/A/sqft

No HOA

More details about the property

Beautifully updated and move-in ready! This 3 bedroom, 2 bathroom, 1,428 sq. ft. home is ideally located in the heart of Waco. Step inside to discover a freshly painted interior with matching flooring throughout the shared spaces, ceiling fans, and soft carpet in the bedrooms. The home features two spacious living rooms, perfect for entertaining, relaxing, or creating a flexible home office or play space. The remodeled kitchen offers generous counter space, abundant storage, and a clean, modern design. Both bathrooms have been tastefully REMODELED with updated fixtures. Enjoy the convenience of a separate laundry room for added functionality. Major updates include a new HVAC system installed in 2020 with Central Heat and Air, and a NEW ROOF to be installed on both the house and storage shed before closing. Buyers choose the roof color! Outside, youll find two driveways for convenient parking and an exterior storage shed in the backyard. Conveniently located close to shopping, restaurants, and schools, this home is waiting for its new family. Schedule your showing today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76711, Waco, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,372 (100%)
Owner Occupied HU	1,918 (43.9%)
Renter Occupied HU	1,837 (42.0%)
Vacant Housing Units	617 (14.1%)
Median Home Value	$116,667
Average Home Value	$151,031