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 3108 N 25th St, Waco, TX, 76708 generates $2,140/mo in rent and, after a $1,170/mo payment, leaves $440/mo in cash flow. Total monthly income is $2,140/mo, and annual cash flow is $5,283/yr on $79,229 invested. Return on cash invested sits at 26.58% in year one, and rental yield is 10.74% on a $239,000 entry. Equity gained on principal adds $1,542/yr, while 5% annual appreciation builds toward $66,031 over five years. Five-year ROI reaches 139.86% and total cumulative return in cash sums $110,808. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,140/mo property income rather than buyer’s personal income.
Single Family
Built in 1949
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76708, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,229 (100%) |
| Owner Occupied HU | 6,695 (59.6%) |
| Renter Occupied HU | 3,871 (34.5%) |
| Vacant Housing Units | 663 ( 5.9%) |
| Median Home Value | $262,406 |
| Average Home Value | $291,043 |
Residential
11,224
Single Family
10,491
Multi-Family
733
Businesses
463
Date | Event | Price |
|---|---|---|
| 2025-07-05 | Listed for sale | $239,000 |
| 2025-05-05 | Listing removed | $1,775 |
| 2025-04-14 | Listed for rent | $1,775 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-06 | $3457.35 | 8.69% | $153,270 | 8.02% |
| 2023-07-06 | $3181.03 | -6.32% | $141,890 | 5.19% |
| 2022-07-06 | $3395.59 | 41.29% | $134,890 | 45.18% |
Listed by: Reyna Reyes • Arise Capital Real Estate
Mls Name: NTREIS
Mls ID: #20991559
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.
