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 1802 N 11th St, Waco, TX, 76707 offers a 9.12% rental yield on a $170,750 purchase with $1,298/mo rent. Total monthly income registers $1,298/mo, and a $836/mo payment leaves $84/mo available for distribution. Annual cash flow reaches $1,002/yr on $56,604 to close, and return on cash invested stands at 21.68% in year one. Equity gained on principal adds $1,102/yr while 5% annual appreciation supports $47,175 over five years. Portfolio math shows five-year ROI at 113.56% and total cumulative return in cash at $64,277. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,298/mo property income against a $836/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1948
8,999 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 |
|---|---|---|
| 2025-04-26 | Listed for sale | $170,750 |
| 2016-07-21 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-27 | $2639.19 | -1.90% | $117,000 | -2.50% |
| 2023-04-27 | $2690.28 | -10.94% | $120,000 | N/A |
| 2022-04-27 | $3020.76 | 32.45% | $120,000 | 36.10% |
Listed by: Ron Finn • Ron Finn
Mls Name: NTREIS
Mls ID: #200964
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.
