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 3824 Huaco Ln, Waco, TX, 76710 offers a 9.75% rental yield on a $262,900 purchase with $2,137/mo rent. Total monthly income registers $2,137/mo, and a $1,287/mo payment leaves $267/mo available for distribution. Annual cash flow reaches $3,207/yr on $87,151 to close, and return on cash invested stands at 23.59% in year one. Equity gained on principal adds $1,696/yr while 5% annual appreciation supports $72,634 over five years. Portfolio math shows five-year ROI at 123.82% and total cumulative return in cash at $107,908. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,137/mo property income against a $1,287/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1950
0.25 Acres 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 |
|---|---|---|
| 2025-04-19 | Listed for sale | $262,900 |
| 2020-12-08 | Sold | N/A |
| 2020-11-07 | Pending sale | $195,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-20 | $3773.52 | 13.41% | $235,000 | 8.91% |
| 2023-04-20 | $3327.42 | -42.09% | $215,779 | -5.47% |
| 2022-04-20 | $5745.99 | 24.56% | $228,260 | 28.00% |
Listed by: Laurie Zimmerman • Kelly
Mls Name: NTREIS
Mls ID: #20909070
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.
