








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 $1,781/mo, and a $1,038/mo payment. Purchase price stands at $212,000, and rental yield measures 10.08% with $1,781/mo rent. Return on cash invested shows 8.67% in year one, and 5% annual appreciation builds toward $58,572 over five years. Five-year ROI reaches 49.65% and total cumulative return in cash records $34,891. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,781/mo property income covering a $1,038/mo payment rather than investor’s personal income.
Condo
Built in 1966
2,308 sqft lot
$N/A/sqft
$931 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 |
|---|---|---|
| 2025-04-23 | Listed for sale | $212,000 |
| 2021-07-12 | Listing removed | N/A |
| 2021-06-30 | Listed for rent | $1,450 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $3401.63 | 0.62% | $150,800 | N/A |
| 2023-04-23 | $3380.79 | -10.94% | $150,800 | N/A |
| 2022-04-23 | $3796.08 | 46.75% | $150,800 | 50.80% |



Listed by: Ashley Burgess Weist • Kelly
Mls Name: NTREIS
Mls ID: #20913365
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.