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 32 N Shore Cir, Waco, TX, 76708 at $415,000 posts ROI 25.32% with $620/mo cash flow from $3,571/mo rent. Total monthly income equals $3,571/mo, and annual cash flow records $7,441/yr on $137,573 to close. Return on cash invested measures 25.32% and rental yield reads 10.33% at the current $415,000. Equity gained on principal adds $2,678/yr, and 5% annual appreciation supports $114,657 by year five. Five-year ROI prints 133.08% and total cumulative return in cash totals $183,081.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,571/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2010
10,258 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Debora Romine McMillan • Weichert, Realtors - The Eastland Group
Mls Name: NTREIS
Mls ID: #228256
