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 2113 Trinity Dr, Waco, TX, 76710 uses $104,389 cash to close to unlock $924/yr annual cash flow and $77/mo monthly cash flow. Total monthly income runs $2,316/mo, and a $1,541/mo payment keeps the spread at $77/mo. Purchase price stands at $314,900, and rental yield measures 8.83% with $2,316/mo rent. Return on cash invested shows 20.79% in year one, and 5% annual appreciation builds toward $87,001 over five years. Five-year ROI reaches 108.79% and total cumulative return in cash records $113,566. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,316/mo property income covering a $1,541/mo payment rather than investor’s personal income.
Single Family
Built in 1960
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76710, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,143 (100%) |
| Owner Occupied HU | 5,432 (44.7%) |
| Renter Occupied HU | 5,927 (48.8%) |
| Vacant Housing Units | 784 ( 6.5%) |
| Median Home Value | $276,703 |
| Average Home Value | $347,593 |
Residential
11,594
Single Family
8,678
Multi-Family
2,916
Businesses
1,729
Date | Event | Price |
|---|---|---|
| 2025-06-14 | Listed for sale | $314,900 |
| 2018-08-16 | Sold | N/A |
| 2016-09-24 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-15 | $2965.66 | -16.06% | $277,440 | 8.46% |
| 2023-06-15 | $3533.06 | -8.47% | $255,797 | 10.00% |
| 2022-06-15 | $3860.20 | -8.32% | $232,543 | 10.00% |
Listed by: Glenda Hall • UCRE Heart of Texas Land & Home
Mls Name: NTREIS
Mls ID: #20969790
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.
