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 823 N 30th St, Waco, TX, 76707 with 5% annual appreciation on a $174,900 basis while $3,382/mo rent supports operations. Total monthly income totals $3,382/mo and a $856/mo payment preserves $2,085/mo for cash returns. Annual cash flow comes to $25,018/yr on $57,979 deployed, and return on cash invested reaches 63.06% in year one. Equity gained on principal adds $1,129/yr, and five-year appreciation sums $48,322 alongside rental yield of 23.2%. Five-year ROI measures 335.85% and total cumulative return in cash totals $194,724.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,382/mo property income versus a $856/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1926
8,232 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 |
|---|---|---|
| 2025-04-15 | Listed for sale | $174,900 |
| 2024-09-16 | Sold | N/A |
| 2024-09-07 | Pending sale | $85,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $3544.63 | 8.09% | $157,140 | 7.43% |
| 2023-04-16 | $3279.23 | 1.57% | $146,270 | 14.04% |
| 2022-04-16 | $3228.69 | 27.41% | $128,260 | 30.92% |
Listed by: Ben Magana • Bridge Realty
Mls Name: NTREIS
Mls ID: #20904947
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.
