








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $1,722/mo, and a $1,052/mo payment. Purchase price stands at $215,000, and rental yield measures 9.61% with $1,722/mo rent. Return on cash invested shows 7.91% in year one, and 5% annual appreciation builds toward $59,401 over five years. Five-year ROI reaches 45.28% and total cumulative return in cash records $32,269. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,722/mo property income covering a $1,052/mo payment rather than investor’s personal income.
Condo
Built in 1966
1,742 sqft lot
$N/A/sqft
$906 monthly 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 |
|---|---|---|
| 2025-03-31 | Listed for sale | $215,000 |
| 2024-09-30 | Sold | N/A |
| 2024-08-31 | Pending sale | $139,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-31 | $2876.05 | 0.62% | $127,500 | N/A |
| 2023-03-31 | $2858.43 | -10.94% | $127,500 | N/A |
| 2022-03-31 | $3209.55 | -2.68% | $127,500 | N/A |



Listed by: Joshua Barrett • Turner Brothers Real Estate, LLC
Mls Name: WMLS
Mls Provider:
Mls ID: #229266
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: 2025-03-31 05:54:20 PDT