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 3400 Daughtrey Ave, Waco, TX, 76711 uses $84,499 cash to close to unlock $1,836/yr annual cash flow and $153/mo monthly cash flow. Total monthly income runs $1,966/mo, and a $1,248/mo payment keeps the spread at $153/mo. Purchase price stands at $254,900, and rental yield measures 9.26% with $1,966/mo rent. Return on cash invested shows 22.08% in year one, and 5% annual appreciation builds toward $70,424 over five years. Five-year ROI reaches 115.7% and total cumulative return in cash records $97,764. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,966/mo property income covering a $1,248/mo payment rather than investor’s personal income.
Single Family
Built in 2025
8,189 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 |
|---|---|---|
| 2025-08-30 | Listed for sale | $254,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-31 | $478.66 | 0.62% | $21,220 | N/A |
| 2023-08-31 | $475.73 | 2.49% | $21,220 | 15.08% |
| 2022-08-31 | $464.19 | 177.36% | $18,440 | 185.01% |
Listed by: Paloma Montes • White Label Realty
Mls Name: NTREIS
Mls ID: #21046864
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.
