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 201 W Tinsley Dr, Waco, TX, 76706 offers a 9% rental yield on a $235,000 purchase with $1,763/mo rent. Total monthly income registers $1,763/mo, and a $1,150/mo payment leaves $92/mo available for distribution. Annual cash flow reaches $1,105/yr on $77,903 to close, and return on cash invested stands at 21.33% in year one. Equity gained on principal adds $1,516/yr while 5% annual appreciation supports $64,926 over five years. Portfolio math shows five-year ROI at 111.73% and total cumulative return in cash at $87,040. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,763/mo property income against a $1,150/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1951
0.38 Acres 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 |
|---|---|---|
| 2025-06-05 | Listed for sale | $235,000 |
| 2021-12-03 | Sold | N/A |
| 2021-10-09 | Pending sale | $200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-05 | $1825.90 | 4.82% | $157,710 | 2.98% |
| 2023-06-05 | $1741.99 | -41.92% | $153,140 | 7.21% |
| 2022-06-05 | $2999.37 | 56.34% | $142,840 | 67.85% |
Listed by: Morganne Martinez • Jason Mitchell Real Estate
Mls Name: NTREIS
Mls ID: #20957683
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.
