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% |
Rental property for sale in Waco at 3612 Morrow Ave, Waco, TX, 76710 generates $1,744/mo in rent and, after a $928/mo payment, leaves $360/mo in cash flow. Total monthly income is $1,744/mo, and annual cash flow is $4,321/yr on $62,819 invested. Return on cash invested sits at 26.79% in year one, and rental yield is 11.04% on a $189,500 entry. Equity gained on principal adds $1,223/yr, while 5% annual appreciation builds toward $52,355 over five years. Five-year ROI reaches 141.26% and total cumulative return in cash sums $88,739. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,744/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76710, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,143 (100%) |
| Owner Occupied HU | 5,432 (44.7%) |
| Renter Occupied HU | 5,927 (48.8%) |
| Vacant Housing Units | 784 ( 6.5%) |
| Median Home Value | $276,703 |
| Average Home Value | $347,593 |
Residential
11,594
Single Family
8,678
Multi-Family
2,916
Businesses
1,729
Date | Event | Price |
|---|---|---|
| 2025-08-08 | Listed for sale | $189,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-08 | $3575.53 | 6.72% | $158,510 | 6.06% |
| 2023-08-08 | $3350.52 | 3.25% | $149,450 | 15.93% |
| 2022-08-08 | $3245.05 | 15.02% | $128,910 | 18.19% |
Listed by: Judson Griffis • Judson Griffis Real Estate
Mls Name: NTREIS
Mls ID: #21025284
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.
