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 3120 Daughtrey Ave, Waco, TX, 76711 offers $1,652/mo rent that, after a $929/mo payment, leaves $284/mo cash flow. Total monthly income is $1,652/mo, and annual cash flow is $3,412/yr on $62,952 cash. Return on cash invested measures 25.33% in year one, and rental yield stands at 10.44% at a $189,900 entry. Equity gained on principal adds $1,225/yr while 5% annual appreciation compounds into $52,466 by year five. Five-year ROI records 133.31% and total cumulative return in cash reaches $83,921. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,652/mo property income versus a $929/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1954
7,967 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76711, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,372 (100%) |
| Owner Occupied HU | 1,918 (43.9%) |
| Renter Occupied HU | 1,837 (42.0%) |
| Vacant Housing Units | 617 (14.1%) |
| Median Home Value | $116,667 |
| Average Home Value | $151,031 |
Residential
3,858
Single Family
2,857
Multi-Family
1,001
Businesses
285
Date | Event | Price |
|---|---|---|
| 2024-12-02 | Price change | $189,900 |
| 2024-10-01 | Listed for sale | $196,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3365.76 | 5.12% | $149,210 | 4.47% |
| 2023-02-13 | $3201.89 | -1.48% | $142,820 | 10.62% |
| 2022-02-13 | $3250.09 | 30.18% | $129,110 | 33.77% |
Listed by: Donnetta Haigood • Ricochet Realty LLC
Mls Name: WMLS
Mls Provider:
Mls ID: #225711
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
