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 3532 N 21st St, Waco, TX, 76708 earns $644/mo cash flow from $1,818/mo rent with a $808/mo payment. Total monthly income totals $1,818/mo, and annual cash flow totals $7,731/yr on $54,698 capital. ROI tracks 34.04% on current figures, and rental yield reads 13.22% at a $165,000 purchase. Equity gained on principal adds $1,065/yr, and 5% annual appreciation supports $45,586 over five years. Five-year ROI reaches 179.92% and total cumulative return in cash sums $98,411. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,818/mo property income instead of your personal income.
Single Family
Built in 1950
8,232 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: Cameron Gomez • Agents Of Texas, LLC
Mls Name: NTREIS
Mls ID: #21103358
