








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 $2,220/mo, and a $1,272/mo payment. Purchase price stands at $259,900, and rental yield measures 10.25% with $2,220/mo rent. Return on cash invested shows 19.71% in year one, and 5% annual appreciation builds toward $71,806 over five years. Five-year ROI reaches 104.95% and total cumulative return in cash records $90,418. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,220/mo property income covering a $1,272/mo payment rather than investor’s personal income.
Condo
Built in 1986
1,785 sqft lot
$N/A/sqft
$306 monthly HOA
Neighborhood data shown for ZIP Code: 76706, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,478 (100%) |
| Owner Occupied HU | 6,004 (34.4%) |
| Renter Occupied HU | 9,655 (55.2%) |
| Vacant Housing Units | 1,819 (10.4%) |
| Median Home Value | $272,760 |
| Average Home Value | $299,834 |
Residential
15,206
Single Family
13,277
Multi-Family
1,929
Businesses
788
Date | Event | Price |
|---|---|---|
| 2025-06-18 | Price change | $259,900 |
| 2025-02-28 | Price change | $274,000 |
| 2025-01-09 | Listed for sale | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-18 | $5279.06 | 17.48% | $234,030 | 16.76% |
| 2023-06-18 | $4493.66 | 37.32% | $200,440 | 54.18% |
| 2022-06-18 | $3272.49 | -2.68% | $130,000 | N/A |



Listed by: Craig Smyser • Fiv Realty Co Texas LLC
Mls Name: NTREIS
Mls ID: #20972687
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.