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 3905 Colcord Ave, Waco, TX, 76707 priced at $189,900 pairs $1,800/mo rent with $450/mo cash flow after a $929/mo payment. Total monthly income equals $1,800/mo, and annual cash flow comes to $5,401/yr on $62,952 invested. Return on cash invested is 28.49% in year one, and rental yield stands at 11.37% on a $189,900 basis. Equity gained on principal adds $1,225/yr, and 5% annual appreciation accumulates to $52,466 by year five. Five-year ROI measures 150.14% and total cumulative return in cash reaches $94,517. For financing, Ziffy Mortgage’s DSCR program evaluates $1,800/mo property income against a $929/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1952
9,600 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76707, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,387 (100%) |
| Owner Occupied HU | 2,930 (45.9%) |
| Renter Occupied HU | 2,786 (43.6%) |
| Vacant Housing Units | 671 (10.5%) |
| Median Home Value | $125,157 |
| Average Home Value | $169,327 |
Residential
5,753
Single Family
5,340
Multi-Family
413
Businesses
229
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Listed for sale | $189,900 |
| 2018-12-16 | Listing removed | $92,500 |
| 2018-07-02 | Price change | $92,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1226.58 | 20.59% | $114,566 | 10.00% |
| 2023-02-13 | $1017.14 | -36.65% | $104,151 | 10.00% |
| 2022-02-13 | $1605.50 | -7.09% | $94,683 | 10.00% |
Listed by: Blair Gulley • AG Real Estate & Associates
Mls Name: WMLS
Mls Provider:
Mls ID: #228110
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 06:23:23 PST
