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 228 Windy Acres, Waco, TX, 76712 with 5% annual appreciation on a $199,900 basis while $1,762/mo rent supports operations. Total monthly income totals $1,762/mo and a $978/mo payment preserves $341/mo for cash returns. Annual cash flow comes to $4,091/yr on $66,267 deployed, and return on cash invested reaches 26.08% in year one. Equity gained on principal adds $1,290/yr, and five-year appreciation sums $55,229 alongside rental yield of 10.58%. Five-year ROI measures 137.16% and total cumulative return in cash totals $90,889.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,762/mo property income versus a $978/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1985
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76712, Woodway, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,159 (100%) |
| Owner Occupied HU | 7,758 (63.8%) |
| Renter Occupied HU | 3,664 (30.1%) |
| Vacant Housing Units | 737 ( 6.1%) |
| Median Home Value | $345,561 |
| Average Home Value | $391,016 |
Residential
12,041
Single Family
10,323
Multi-Family
1,718
Businesses
1,182
Date | Event | Price |
|---|---|---|
| 2025-09-05 | Listed for sale | $199,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-05 | $296.08 | N/A | $135,584 | 10.00% |
| 2023-09-05 | N/A | N/A | $123,258 | 10.00% |
| 2022-09-05 | $326.66 | 2.57% | $112,053 | 10.00% |
Listed by: Natalie Mata • Bramlett Partners
Mls Name: NTREIS
Mls ID: #21049728
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.
