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 2012 N 39th St, Waco, TX, 76707 earns $73/mo cash flow from $1,033/mo rent with a $661/mo payment. Total monthly income totals $1,033/mo, and annual cash flow totals $873/yr on $44,753 capital. ROI tracks 21.86% on current figures, and rental yield reads 9.18% at a $135,000 purchase. Equity gained on principal adds $871/yr, and 5% annual appreciation supports $37,298 over five years. Five-year ROI reaches 114.52% and total cumulative return in cash sums $51,253. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,033/mo property income instead of your personal income.
Single Family
Built in 1951
N/A 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Penny Willhite • N/A
Mls Name: Hubzu
Mls ID: #92817304617AUCN8
