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 3925 Centerfire Rd, Waco, TX, 76705 earns $381/mo cash flow from $2,449/mo rent with a $1,273/mo payment. Total monthly income totals $2,449/mo, and annual cash flow totals $4,571/yr on $86,190 capital. ROI tracks 25.21% on current figures, and rental yield reads 11.3% at a $260,000 purchase. Equity gained on principal adds $1,678/yr, and 5% annual appreciation supports $71,833 over five years. Five-year ROI reaches 133.58% and total cumulative return in cash sums $115,133. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,449/mo property income instead of your personal income.
Single Family
Built in 2021
6,098 sqft lot
$N/A/sqft
$420 annually HOA
Neighborhood data shown for ZIP Code: 76705, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,456 (100%) |
| Owner Occupied HU | 7,317 (54.4%) |
| Renter Occupied HU | 4,479 (33.3%) |
| Vacant Housing Units | 1,660 (12.3%) |
| Median Home Value | $216,331 |
| Average Home Value | $267,191 |
Residential
11,962
Single Family
10,974
Multi-Family
988
Businesses
632
Date | Event | Price |
|---|---|---|
| 2025-05-20 | Listed for sale | $260,000 |
| 2024-02-01 | Listing removed | N/A |
| 2024-01-24 | Price change | $1,850 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-20 | $6521.78 | 14.27% | $264,900 | 3.08% |
| 2023-05-20 | $5707.29 | 24.07% | $256,990 | 37.63% |
| 2022-05-20 | $4600.00 | 1077.95% | $186,720 | 1144.80% |
Listed by: Laynie Hernandez • Camille Johnson
Mls Name: NTREIS
Mls ID: #20942605
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.
