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 1707 Berkshire St, Waco, TX, 76705 priced at $220,000 converts $1,980/mo rent into $266/mo cash flow after a $1,077/mo obligation. Total monthly income equals $1,980/mo, and annual cash flow totals $3,195/yr on $72,930 invested. Return on cash invested prints 24.29% in year one, and rental yield reads 10.8% against a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation compiles into $60,782 by year five. Five-year ROI reaches 128.47% and total cumulative return in cash sums $93,695. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,980/mo property income covering a $1,077/mo payment, not borrower’s personal income.
Single Family
Built in 1964
0.37 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 |
|---|---|---|
| 2024-11-06 | Price change | $220,000 |
| 2024-10-28 | Price change | $230,000 |
| 2024-10-17 | Listed for sale | $234,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-21 | N/A | N/A | $293,952 | 20.00% |
| 2023-11-21 | $5440.13 | -3.60% | $244,960 | 6.93% |
| 2022-11-21 | $5643.57 | N/A | $229,080 | 60.45% |
Listed by: Ricky Alokoa • Keller Williams Realty, Waco
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #559829
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. 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. Copyright 2024 Central Texas MLS, All Rights Reserved.
