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 1601 N 11th St, Waco, TX, 76707 earns $1,014/mo cash flow from $2,100/mo rent with a $710/mo payment. Total monthly income totals $2,100/mo, and annual cash flow totals $12,166/yr on $48,068 capital. ROI tracks 45.22% on current figures, and rental yield reads 17.38% at a $145,000 purchase. Equity gained on principal adds $936/yr, and 5% annual appreciation supports $40,061 over five years. Five-year ROI reaches 240.3% and total cumulative return in cash sums $115,508. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,100/mo property income instead of your personal income.
Single Family
Built in 1920
5,501 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76707, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,387 (100%) |
| Owner Occupied HU | 2,930 (45.9%) |
| Renter Occupied HU | 2,786 (43.6%) |
| Vacant Housing Units | 671 (10.5%) |
| Median Home Value | $125,157 |
| Average Home Value | $169,327 |
Residential
5,753
Single Family
5,340
Multi-Family
413
Businesses
229
Date | Event | Price |
|---|---|---|
| 2025-10-07 | Listing removed | $169,000 |
| 2025-08-14 | Listing removed | $1,600 |
| 2025-07-25 | Price change | $169,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-05 | N/A | N/A | $145,000 | 6.75% |
| 2024-11-05 | $3063.95 | 5.19% | $135,830 | 4.54% |
| 2023-11-05 | $2912.90 | 204.62% | $129,930 | 92.78% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
