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 2021 Gurley Ave, Waco, TX, 76706 earns $601/mo cash flow from $1,863/mo rent with a $869/mo payment. Total monthly income totals $1,863/mo, and annual cash flow totals $7,206/yr on $58,841 capital. ROI tracks 32.16% on current figures, and rental yield reads 12.59% at a $177,500 purchase. Equity gained on principal adds $1,145/yr, and 5% annual appreciation supports $49,040 over five years. Five-year ROI reaches 169.78% and total cumulative return in cash sums $99,900. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,863/mo property income instead of your personal income.
Single Family
Built in 1943
7,753 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Waldo Hernandez • ERA Courtyard Real Estate
Mls Name: NTREIS
Mls ID: #21130783
