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 654 Audrey Ave, Waco, TX, 76705 at $369,900 posts ROI 13.02% with from $1,926/mo rent. Total monthly income equals $1,926/mo. Return on cash invested measures 13.02% and rental yield reads 6.25% at the current $369,900. Equity gained on principal adds $2,387/yr, and 5% annual appreciation supports $102,197 by year five. Five-year ROI prints 67.13% and total cumulative return in cash totals $82,318. You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,926/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1963
1.23 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 |
|---|---|---|
| 2025-03-17 | Listed for sale | $369,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-17 | $918.70 | -3.53% | $143,482 | N/A |
| 2023-03-17 | $952.33 | -44.53% | $143,482 | N/A |
| 2022-03-17 | $1716.81 | -6.47% | $143,482 | 10.00% |
Listed by: Debi Mckamie • McKamie Real Estate Services
Mls Name: NTREIS
Mls ID: #20872076
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.
