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% |
Total monthly income runs $2,148/mo, and a $2,325/mo payment. Purchase price stands at $475,000, and rental yield measures 5.43% with $2,148/mo rent. Return on cash invested shows 9% in year one, and 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 46.12% and total cumulative return in cash records $72,619. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,148/mo property income covering a $2,325/mo payment rather than investor’s personal income.
Single Family
Built in 1983
5,052 sqft lot
$N/A/sqft
$202 monthly 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 |
|---|---|---|
| 2025-06-05 | Listed for sale | $475,000 |
| 2020-03-04 | Sold | N/A |
| 2014-10-03 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-06 | $4415.66 | -2.87% | $338,434 | 10.00% |
| 2023-06-06 | $4546.01 | -12.23% | $307,667 | 10.00% |
| 2022-06-06 | $5179.56 | -10.37% | $279,697 | 10.00% |
Listed by: Matthew McLeod • The McLeod Company
Mls Name: NTREIS
Mls ID: #20960969
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.
