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 202 Eagle Point Ct, Waco, TX, 76705 earns $500/mo cash flow from $2,351/mo rent with a $1,219/mo payment. Total monthly income totals $2,351/mo, and annual cash flow totals $5,997/yr on $82,544 capital. ROI tracks 27.17% on current figures, and rental yield reads 11.33% at a $249,000 purchase. Equity gained on principal adds $1,607/yr, and 5% annual appreciation supports $68,794 over five years. Five-year ROI reaches 143.44% and total cumulative return in cash sums $118,400. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,351/mo property income instead of your personal income.
Single Family
Built in 2011
10,467 sqft 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 |
|---|---|---|
| 2024-11-26 | Price change | $249,000 |
| 2024-11-04 | Listed for sale | $259,000 |
| 2021-03-16 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-12 | $5097.05 | 0.10% | $267,640 | -6.96% |
| 2023-05-12 | $5091.83 | 63.02% | $287,670 | 45.29% |
| 2022-05-12 | $3123.53 | 0.63% | $198,000 | 4.95% |
Listed by: Ricky Gates • J R Grace Realty
Mls Name: NTREIS
Mls ID: #226457
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.
