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 2541 Massey Ln, Waco, TX, 76706 uses $101,406 cash to close to unlock $535/yr annual cash flow and $45/mo monthly cash flow. Total monthly income runs $2,238/mo, and a $1,497/mo payment keeps the spread at $45/mo. Purchase price stands at $305,900, and rental yield measures 8.78% with $2,238/mo rent. Return on cash invested shows 20.44% in year one, and 5% annual appreciation builds toward $84,515 over five years. Five-year ROI reaches 106.96% and total cumulative return in cash records $108,460. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,238/mo property income covering a $1,497/mo payment rather than investor’s personal income.
Single Family
Built in 2007
7,840 sqft lot
$N/A/sqft
$220 annually HOA
Neighborhood data shown for ZIP Code: 76706, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,478 (100%) |
| Owner Occupied HU | 6,004 (34.4%) |
| Renter Occupied HU | 9,655 (55.2%) |
| Vacant Housing Units | 1,819 (10.4%) |
| Median Home Value | $272,760 |
| Average Home Value | $299,834 |
Residential
15,206
Single Family
13,277
Multi-Family
1,929
Businesses
788
Date | Event | Price |
|---|---|---|
| 2025-09-23 | Listed for sale | $305,900 |
| 2024-11-26 | Sold | N/A |
| 2024-10-05 | Price change | $294,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-23 | $2224.96 | -0.96% | $295,520 | 9.86% |
| 2023-09-23 | $2246.61 | 3.26% | $269,007 | 10.00% |
| 2022-09-23 | $2175.72 | -1.03% | $244,552 | 10.00% |
Listed by: Bunny Mrosko • Bentwood Realty
Mls Name: NTREIS
Mls ID: #21066140
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.
