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% |
Total monthly income runs $2,263/mo, and a $2,447/mo payment. Purchase price stands at $499,900, and rental yield measures 5.43% with $2,263/mo rent. Return on cash invested shows 10.55% in year one, and 5% annual appreciation builds toward $138,113 over five years. Five-year ROI reaches 53.87% and total cumulative return in cash records $89,268. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,263/mo property income covering a $2,447/mo payment rather than investor’s personal income.
Single Family
Built in 2012
4.80 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76705, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,456 (100%) |
| Owner Occupied HU | 7,317 (54.4%) |
| Renter Occupied HU | 4,479 (33.3%) |
| Vacant Housing Units | 1,660 (12.3%) |
| Median Home Value | $216,331 |
| Average Home Value | $267,191 |
Residential
11,962
Single Family
10,974
Multi-Family
988
Businesses
632
Date | Event | Price |
|---|---|---|
| 2025-05-09 | Listed for sale | $499,900 |
| 2015-01-23 | Sold | N/A |
| 2014-12-02 | Listed for sale | $169,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-09 | $3986.34 | 7.98% | $392,201 | 10.00% |
| 2023-05-09 | $3691.79 | -15.78% | $356,546 | 10.00% |
| 2022-05-09 | $4383.66 | 41.41% | $324,133 | 59.39% |
Listed by: Mario Cruz-Gonzalez • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20912984
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.
