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 512 Tyler St, Waco, TX, 76704 uses $36,399 cash to close to unlock $125/yr annual cash flow and $10/mo monthly cash flow. Total monthly income runs $834/mo, and a $537/mo payment keeps the spread at $10/mo. Purchase price stands at $109,800, and rental yield measures 9.11% with $834/mo rent. Return on cash invested shows 20.25% in year one, and 5% annual appreciation builds toward $30,336 over five years. Five-year ROI reaches 106.48% and total cumulative return in cash records $38,757. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $834/mo property income covering a $537/mo payment rather than investor’s personal income.
Single Family
Built in 1927
5,749 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76704, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,627 (100%) |
| Owner Occupied HU | 1,188 (32.8%) |
| Renter Occupied HU | 1,983 (54.7%) |
| Vacant Housing Units | 456 (12.6%) |
| Median Home Value | $137,931 |
| Average Home Value | $259,444 |
Residential
3,287
Single Family
2,600
Multi-Family
687
Businesses
193
Date | Event | Price |
|---|---|---|
| 2025-09-20 | Listed for sale | $109,800 |
| 2011-05-04 | Sold | N/A |
| 2011-04-13 | Listed for sale | $25,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-21 | $2340.98 | N/A | $103,780 | 46.69% |
| 2023-09-21 | N/A | N/A | $70,750 | 10.00% |
| 2022-09-21 | $337.30 | -55.13% | $64,318 | 10.00% |
Listed by: Jeff Richardson • All City Real Estate Ltd. Co
Mls Name: NTREIS
Mls ID: #21063200
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.
