








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Waco at 2137 Curtis Dr, Waco, TX, 76710 priced at $259,900 pairs $2,221/mo rent with $373/mo cash flow after a $1,272/mo payment. Total monthly income equals $2,221/mo, and annual cash flow comes to $4,475/yr on $86,157 invested. Return on cash invested is 25.1% in year one, and rental yield stands at 10.25% on a $259,900 basis. Equity gained on principal adds $1,677/yr, and 5% annual appreciation accumulates to $71,806 by year five. Five-year ROI measures 131.9% and total cumulative return in cash reaches $113,638. For financing, Ziffy Mortgage’s DSCR program evaluates $2,221/mo property income against a $1,272/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1956
0.25 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Amanda LaRue • Keller Williams Realty, Waco
Mls Name: NTREIS
Mls ID: #21099711