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 2015 Windsor Ave, Waco, TX, 76708 offers a 10.81% rental yield on a $185,000 purchase with $1,667/mo rent. Total monthly income registers $1,667/mo, and a $905/mo payment leaves $343/mo available for distribution. Annual cash flow reaches $4,121/yr on $61,328 to close, and return on cash invested stands at 26.63% in year one. Equity gained on principal adds $1,194/yr while 5% annual appreciation supports $51,112 over five years. Portfolio math shows five-year ROI at 140.18% and total cumulative return in cash at $85,971. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,667/mo property income against a $905/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1927
8,250 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76708, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,229 (100%) |
| Owner Occupied HU | 6,695 (59.6%) |
| Renter Occupied HU | 3,871 (34.5%) |
| Vacant Housing Units | 663 ( 5.9%) |
| Median Home Value | $262,406 |
| Average Home Value | $291,043 |
Residential
11,224
Single Family
10,491
Multi-Family
733
Businesses
463
Date | Event | Price |
|---|---|---|
| 2023-03-07 | Listing removed | N/A |
| 2023-01-25 | Pending sale | $155,000 |
| 2023-01-20 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-12-18 | N/A | N/A | $148,140 | 5.33% |
| 2024-12-18 | $3172.44 | 7.68% | $140,640 | 7.02% |
| 2023-12-18 | $2946.31 | -6.31% | $131,420 | 5.19% |
Listed by: Camie Cross • Logan Capital Real Estate, PLLC
Mls Name: NTREIS
Mls ID: #21133160
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.
