








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


Total monthly income runs $3,356/mo, and a $2,692/mo payment. Purchase price stands at $550,000, and rental yield measures 7.32% with $3,356/mo rent. Return on cash invested shows 13.39% in year one, and 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 70.17% and total cumulative return in cash records $126,970. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,356/mo property income covering a $2,692/mo payment rather than investor’s personal income.
Single Family
Built in 2015
10,802 sqft lot
$N/A/sqft
$360 annually 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 |
|---|---|---|
| 2025-01-29 | Listed for sale | $550,000 |
| 2021-03-27 | Listing removed | N/A |
| 2021-02-28 | Pending sale | $439,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $14175.50 | 15.78% | $661,270 | 16.25% |
| 2023-02-13 | $12243.93 | -4.61% | $568,820 | 6.35% |
| 2022-02-13 | $12836.31 | 9.10% | $534,840 | 13.94% |



Listed by: Kathryn Lee • Coldwell Banker Apex, REALTORS
Mls Name: WMLS
Mls Provider:
Mls ID: #227503
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-02-13 06:23:23 PST