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 2600 Colcord Ave, Waco, TX, 76707 uses $74,588 cash to close to unlock $6,795/yr annual cash flow and $566/mo monthly cash flow. Total monthly income runs $2,166/mo, and a $1,101/mo payment keeps the spread at $566/mo. Purchase price stands at $225,000, and rental yield measures 11.55% with $2,166/mo rent. Return on cash invested shows 29.02% in year one, and 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 152.95% and total cumulative return in cash records $114,081. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,166/mo property income covering a $1,101/mo payment rather than investor’s personal income.
Single Family
Built in 1925
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76707, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,387 (100%) |
| Owner Occupied HU | 2,930 (45.9%) |
| Renter Occupied HU | 2,786 (43.6%) |
| Vacant Housing Units | 671 (10.5%) |
| Median Home Value | $125,157 |
| Average Home Value | $169,327 |
Residential
5,753
Single Family
5,340
Multi-Family
413
Businesses
229
Date | Event | Price |
|---|---|---|
| 2025-05-22 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-22 | $1754.03 | -14.30% | $173,935 | 10.00% |
| 2023-05-22 | $2046.68 | -22.44% | $158,123 | 10.00% |
| 2022-05-22 | $2638.92 | -1.77% | $143,748 | 10.00% |
Listed by: Camie Cross • Logan Capital Real Estate, PLLC
Mls Name: NTREIS
Mls ID: #20943472
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.
