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% |
Rental property for sale in Waco at 2703 Colonial Ave, Waco, TX, 76707 generates $1,118/mo in rent and, after a $711/mo payment, leaves $29/mo in cash flow. Total monthly income is $1,118/mo, and annual cash flow is $348/yr on $48,184 invested. Return on cash invested sits at 20.63% in year one, and rental yield is 9.23% on a $145,350 entry. Equity gained on principal adds $938/yr, while 5% annual appreciation builds toward $40,158 over five years. Five-year ROI reaches 108.43% and total cumulative return in cash sums $52,246. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,118/mo property income rather than buyer’s personal income.
Single Family
Built in 1920
8,250 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 |
|---|---|---|
| 2024-08-13 | Sold | N/A |
| 2024-06-14 | Pending sale | $174,900 |
| 2024-06-11 | Listed for sale | $174,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3082.98 | 10.99% | $201,350 | 7.75% |
| 2023-02-13 | $2777.73 | -30.32% | $186,860 | 17.99% |
| 2022-02-13 | $3986.64 | 178.95% | $158,370 | 186.64% |
Listed by: Eric Zadnik • Premier, REALTORS
Mls Name: WMLS
Mls Provider:
Mls ID: #227026
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
