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 200 Brenda St, Waco, TX, 76705 priced at $245,000 pairs $2,125/mo rent with $252/mo cash flow after a $1,199/mo payment. Total monthly income equals $2,125/mo, and annual cash flow comes to $3,029/yr on $81,218 invested. Return on cash invested is 23.64% in year one, and rental yield stands at 10.41% on a $245,000 basis. Equity gained on principal adds $1,581/yr, and 5% annual appreciation accumulates to $67,689 by year five. Five-year ROI measures 124.76% and total cumulative return in cash reaches $101,328. For financing, Ziffy Mortgage’s DSCR program evaluates $2,125/mo property income against a $1,199/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1956
0.34 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 |
|---|---|---|
| 2025-07-24 | Price change | $245,000 |
| 2024-12-12 | Listed for sale | $229,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-24 | $5632.38 | 17.44% | $295,750 | 9.15% |
| 2023-07-24 | $4796.06 | 17.23% | $270,960 | 25.86% |
| 2022-07-24 | $4091.12 | 33.40% | $215,290 | 50.44% |
Listed by: Taylor McGough • All City Real Estate Ltd. Co
Mls Name: NTREIS
Mls ID: #20999668
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.
