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% |
Total monthly income runs $822/mo, and a $516/mo payment. Purchase price stands at $105,500, and rental yield measures 9.35% with $822/mo rent. Return on cash invested shows 19.1% in year one, and 5% annual appreciation builds toward $29,148 over five years. Five-year ROI reaches 100.99% and total cumulative return in cash records $35,319. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $822/mo property income covering a $516/mo payment rather than investor’s personal income.
Single Family
Built in 1958
1.84 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-04-12 | Listed for sale | $105,500 |
| 2024-07-19 | Listing removed | N/A |
| 2024-07-08 | Price change | $130,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-12 | $2898.63 | 37.25% | $169,810 | 17.86% |
| 2023-04-12 | $2111.96 | 0.84% | $144,080 | 17.20% |
| 2022-04-12 | $2094.38 | 6.82% | $122,940 | 15.13% |
Listed by: Linda McDonald • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20902016
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.
