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% |
Rental property for sale in Waco at 820 Carver St, Waco, TX, 76704 offers $1,906/mo rent that, after a $685/mo payment, leaves $841/mo cash flow. Total monthly income is $1,906/mo, and annual cash flow is $10,094/yr on $46,410 cash. Return on cash invested measures 41.66% in year one, and rental yield stands at 16.34% at a $140,000 entry. Equity gained on principal adds $903/yr while 5% annual appreciation compounds into $38,679 by year five. Five-year ROI records 221.43% and total cumulative return in cash reaches $102,766. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,906/mo property income versus a $685/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
7,000 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 |
|---|---|---|
| 2024-12-27 | Price change | $205,500 |
| 2024-07-22 | Listed for sale | $215,000 |
| 2020-07-08 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $3158.01 | 0.62% | $140,000 | N/A |
| 2023-10-09 | $3138.66 | -10.94% | $140,000 | N/A |
| 2022-10-09 | $3524.22 | 14.13% | $140,000 | 17.27% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
