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 812 N 32nd St, Waco, TX, 76707 uses $64,643 cash to close to unlock $2,313/yr annual cash flow and $193/mo monthly cash flow. Total monthly income runs $1,579/mo, and a $954/mo payment keeps the spread at $193/mo. Purchase price stands at $195,000, and rental yield measures 9.72% with $1,579/mo rent. Return on cash invested shows 23.49% in year one, and 5% annual appreciation builds toward $53,875 over five years. Five-year ROI reaches 123.24% and total cumulative return in cash records $79,666. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,579/mo property income covering a $954/mo payment rather than investor’s personal income.
Single Family
Built in 1937
0.17 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76707, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,387 (100%) |
| Owner Occupied HU | 2,930 (45.9%) |
| Renter Occupied HU | 2,786 (43.6%) |
| Vacant Housing Units | 671 (10.5%) |
| Median Home Value | $125,157 |
| Average Home Value | $169,327 |
Residential
5,753
Single Family
5,340
Multi-Family
413
Businesses
229
Date | Event | Price |
|---|---|---|
| 2025-06-09 | Listed for sale | $195,000 |
| 2025-06-02 | Listing removed | $195,000 |
| 2025-05-27 | Listed for sale | $195,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-09 | $1691.79 | -20.57% | $75,000 | -21.05% |
| 2023-06-09 | $2129.80 | 30.16% | $95,000 | 46.15% |
| 2022-06-09 | $1636.24 | -2.68% | $65,000 | N/A |
Listed by: Daeja Roman • EG Realty
Mls Name: NTREIS
Mls ID: #20963889
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.
