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 3205 Windsor Ave, Waco, TX, 76708 uses $99,417 cash to close to unlock $7,875/yr annual cash flow and $656/mo monthly cash flow. Total monthly income runs $2,789/mo, and a $1,468/mo payment keeps the spread at $656/mo. Purchase price stands at $299,900, and rental yield measures 11.16% with $2,789/mo rent. Return on cash invested shows 27.83% in year one, and 5% annual appreciation builds toward $82,857 over five years. Five-year ROI reaches 146.56% and total cumulative return in cash records $145,708. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,789/mo property income covering a $1,468/mo payment rather than investor’s personal income.
Single Family
Built in 1947
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 |
|---|---|---|
| 2025-06-02 | Listed for sale | $299,900 |
| 2020-09-11 | Sold | N/A |
| 2020-08-13 | Pending sale | $209,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-02 | $3162.39 | -5.16% | $272,855 | 10.00% |
| 2023-06-02 | $3334.30 | -14.06% | $248,050 | 10.00% |
| 2022-06-02 | $3879.87 | -9.12% | $225,500 | 10.00% |
Listed by: Austin Hooper • AG Real Estate & Associates
Mls Name: NTREIS
Mls ID: #20953607
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.
