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 36 N Shore Cir, Waco, TX, 76708 with 5% annual appreciation on a $409,900 basis while $3,044/mo rent supports operations. Total monthly income totals $3,044/mo and a $2,006/mo payment preserves $74/mo for cash returns. Annual cash flow comes to $893/yr on $135,882 deployed, and return on cash invested reaches 20.57% in year one. Equity gained on principal adds $2,645/yr, and five-year appreciation sums $113,248 alongside rental yield of 8.91%. Five-year ROI measures 107.77% and total cumulative return in cash totals $146,440.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,044/mo property income versus a $2,006/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2011
8,738 sqft lot
$N/A/sqft
$55 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 |
|---|---|---|
| 2025-02-12 | Listed for sale | $409,900 |
| 2017-04-26 | Sold | N/A |
| 2016-09-08 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6667.68 | 1.55% | $380,190 | 0.70% |
| 2023-02-13 | $6566.14 | -11.73% | $377,539 | 10.00% |
| 2022-02-13 | $7438.55 | 3.07% | $343,217 | 10.00% |
Listed by: Jody Scoggins • Re/Max Centex, REALTORS
Mls Name: WMLS
Mls Provider:
Mls ID: #228135
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-02-13 05:53:23 PST
