3132 N 25th St, Waco, TX, 76708 | 8.04% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3132 N 25th St, Waco, TX, 76708 | 8.04% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1216 sft

31 Fm 1996, Oglesby, TX, 76561

3 Bed
1 Bath
1412 sft

5601 Bishop Dr, Waco, TX, 76710

2 Bed
1 Bath
792 sft

170 S Avenue F, Crawford, TX, 76638

3 Bed
3 Bath
1517 sft

2923 Reuter Ave, Waco, TX, 76708

Nearby investment properties with comparable prices

3 Bed
1 Bath
1069 sft

4320 Guthrie Cir, Waco, TX, 76710

3 Bed
2 Bath
1501 sft

4605 Edmond Ave, Waco, TX, 76710

3 Bed
2 Bath
1384 sft

2704 N 32nd St, Waco, TX, 76708

3 Bed
2 Bath
1468 sft

1416 Lawrence Dr, Waco, TX, 76710

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Waco at 3132 N 25th St, Waco, TX, 76708 earns from $1,440/mo rent with a $1,052/mo payment. Total monthly income totals $1,440/mo. ROI tracks 18.42% on current figures, and rental yield reads 8.04% at a $215,000 purchase. Equity gained on principal adds $1,387/yr, and 5% annual appreciation supports $59,401 over five years. Five-year ROI reaches 96.09% and total cumulative return in cash sums $68,485. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,440/mo property income instead of your personal income.

Single Family

Built in 1949

0.30 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to this fully remodeled, move-in ready 2-bedroom, 1-bath charmer nestled on a spacious 0.31-acre corner lot in Waco. Step onto the inviting covered front porch and into a bright, modern interior featuring beautiful windows, fresh paint, and luxury vinyl plank flooring throughout. The open-concept living area flows seamlessly into the stunning kitchen, equipped with butcher block countertops, crisp white cabinetry, and brand-new stainless steel appliances. The generously sized bathroom is a standout, offering a dual-sink vanity, modern matte black fixtures, and a large bathtub for relaxation. Each bedroom is light-filled with large windows and ceiling fans, creating a comfortable and airy atmosphere. Enjoy peace of mind with all-new central AC and water heater. Washer and dryer hookups. The expansive backyard has mature trees, offering endless potential for outdoor entertaining, gardening, or future expansion. Whether you're a first-time buyer, downsizing, or seeking a solid investment property, this home checks all the boxes for style, comfort, and value with every major detail already done. Located minutes from downtown Waco, parks, and schools. Dont miss your chance to own this beautifully updated home schedule your private tour today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76708, Waco, TX area.

Housing Distribution

Housing Statistics

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