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 3901 Acree St, Waco, TX, 76711 offers a 9.8% rental yield on a $235,000 purchase with $1,919/mo rent. Total monthly income registers $1,919/mo, and a $1,150/mo payment leaves $248/mo available for distribution. Annual cash flow reaches $2,977/yr on $77,903 to close, and return on cash invested stands at 23.73% in year one. Equity gained on principal adds $1,516/yr while 5% annual appreciation supports $64,926 over five years. Portfolio math shows five-year ROI at 124.61% and total cumulative return in cash at $97,072. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,919/mo property income against a $1,150/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1966
9,178 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76711, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,372 (100%) |
| Owner Occupied HU | 1,918 (43.9%) |
| Renter Occupied HU | 1,837 (42.0%) |
| Vacant Housing Units | 617 (14.1%) |
| Median Home Value | $116,667 |
| Average Home Value | $151,031 |
Residential
3,858
Single Family
2,857
Multi-Family
1,001
Businesses
285
Date | Event | Price |
|---|---|---|
| 2025-04-30 | Price change | $235,000 |
| 2025-04-11 | Price change | $239,000 |
| 2025-03-19 | Price change | $249,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | $2926.95 | -0.08% | $150,000 | N/A |
| 2023-04-30 | $2929.38 | -21.96% | $150,000 | -10.38% |
| 2022-04-30 | $3753.64 | 26.78% | $167,370 | 30.29% |
Listed by: Jack Mclemore • Listing Results, LLC
Mls Name: NTREIS
Mls ID: #20919735
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.
