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 825 Garrison St, Waco, TX, 76704 at $225,000 posts ROI 20.71% with $50/mo cash flow from $1,674/mo rent. Total monthly income equals $1,674/mo, and annual cash flow records $594/yr on $74,588 to close. Return on cash invested measures 20.71% and rental yield reads 8.93% at the current $225,000. Equity gained on principal adds $1,452/yr, and 5% annual appreciation supports $62,163 by year five. Five-year ROI prints 108.5% and total cumulative return in cash totals $80,925.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,674/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2022
7,492 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 |
|---|---|---|
| 2025-05-28 | Listed for sale | $225,000 |
| 2025-04-09 | Listing removed | $1,465 |
| 2025-03-31 | Price change | $1,465 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $4032.55 | -10.12% | $178,770 | -10.67% |
| 2023-05-29 | $4486.72 | 1484.29% | $200,130 | 1678.93% |
| 2022-05-29 | $283.20 | -4.63% | $11,250 | -2.00% |
Listed by: Arthur Chung • EVERYSTATE INC
Mls Name: NTREIS
Mls ID: #20950068
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.
