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 824 N 66th St, Waco, TX, 76710 earns $37/mo cash flow from $1,850/mo rent with a $1,248/mo payment. Total monthly income totals $1,850/mo, and annual cash flow totals $441/yr on $84,533 capital. ROI tracks 20.43% on current figures, and rental yield reads 8.71% at a $255,000 purchase. Equity gained on principal adds $1,645/yr, and 5% annual appreciation supports $70,452 over five years. Five-year ROI reaches 106.86% and total cumulative return in cash sums $90,332. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,850/mo property income instead of your personal income.
Single Family
Built in 1972
10,402 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76710, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,143 (100%) |
| Owner Occupied HU | 5,432 (44.7%) |
| Renter Occupied HU | 5,927 (48.8%) |
| Vacant Housing Units | 784 ( 6.5%) |
| Median Home Value | $276,703 |
| Average Home Value | $347,593 |
Residential
11,594
Single Family
8,678
Multi-Family
2,916
Businesses
1,729
Date | Event | Price |
|---|---|---|
| 2025-08-04 | Listed for sale | $255,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-04 | $1620.26 | -13.45% | $220,224 | 10.00% |
| 2023-08-04 | $1872.04 | 7.25% | $200,204 | 10.00% |
| 2022-08-04 | $1745.53 | -19.28% | $182,004 | 10.00% |
Listed by: Kayley George • Haus Realty Group, LLC
Mls Name: NTREIS
Mls ID: #21017120
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.
