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 3645 N 25th St, Waco, TX, 76708 earns $391/mo cash flow from $1,813/mo rent with a $979/mo payment. Total monthly income totals $1,813/mo, and annual cash flow totals $4,688/yr on $66,300 capital. ROI tracks 26.98% on current figures, and rental yield reads 10.88% at a $200,000 purchase. Equity gained on principal adds $1,291/yr, and 5% annual appreciation supports $55,256 over five years. Five-year ROI reaches 141.97% and total cumulative return in cash sums $94,124. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,813/mo property income instead of your personal income.
Single Family
Built in 1948
9,147 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 |
|---|---|---|
| 2025-01-25 | Price change | $200,000 |
| 2024-12-16 | Listed for sale | $220,000 |
| 2019-05-30 | Listing removed | $85,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2210.60 | 0.62% | $98,000 | N/A |
| 2023-02-13 | $2197.07 | -10.94% | $98,000 | N/A |
| 2022-02-13 | $2466.95 | 14.43% | $98,000 | 17.58% |
Listed by: Sheena Berry • Timber Creek Realty, LLC
Mls Name: WMLS
Mls Provider:
Mls ID: #227156
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
