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 2209 N 50th St, Waco, TX, 76710 earns $96/mo cash flow from $2,194/mo rent with a $1,444/mo payment. Total monthly income totals $2,194/mo, and annual cash flow totals $1,153/yr on $97,793 capital. ROI tracks 21.09% on current figures, and rental yield reads 8.92% at a $295,000 purchase. Equity gained on principal adds $1,904/yr, and 5% annual appreciation supports $81,503 over five years. Five-year ROI reaches 110.43% and total cumulative return in cash sums $107,990. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,194/mo property income instead of your personal income.
Single Family
Built in 1954
10,149 sqft 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 |
|---|---|---|
| 2025-08-06 | Listed for sale | $295,000 |
| 2021-05-14 | Sold | N/A |
| 2021-04-19 | Pending sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-06 | $3824.21 | 1.89% | $237,470 | 1.16% |
| 2023-08-06 | $3753.23 | -18.08% | $234,750 | 6.33% |
| 2022-08-06 | $4581.43 | 78.76% | $220,770 | 83.97% |
Listed by: Catia Sykora • Camille Johnson
Mls Name: NTREIS
Mls ID: #21023921
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.
