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% |
Total monthly income runs $3,438/mo, and a $2,393/mo payment. Purchase price stands at $489,000, and rental yield measures 8.44% with $3,438/mo rent. Return on cash invested shows 19.62% in year one, and 5% annual appreciation builds toward $135,102 over five years. Five-year ROI reaches 102.53% and total cumulative return in cash records $166,198. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,438/mo property income covering a $2,393/mo payment rather than investor’s personal income.
Multi Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76706, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,478 (100%) |
| Owner Occupied HU | 6,004 (34.4%) |
| Renter Occupied HU | 9,655 (55.2%) |
| Vacant Housing Units | 1,819 (10.4%) |
| Median Home Value | $272,760 |
| Average Home Value | $299,834 |
Residential
15,206
Single Family
13,277
Multi-Family
1,929
Businesses
788
Date | Event | Price |
|---|---|---|
| 2025-01-21 | Price change | $489,000 |
| 2024-11-27 | Listed for sale | $499,000 |
| 2015-02-13 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $651.44 | 16.23% | $28,880 | 15.52% |
| 2023-02-13 | $560.48 | -3.20% | $25,000 | 8.70% |
| 2022-02-13 | $578.98 | 2.39% | $23,000 | 5.22% |
Listed by: Anel Perales • EG Realty
Mls Name: WMLS
Mls Provider:
Mls ID: #226893
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-02-13 05:53:23 PST
