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 825 Murphy Rd, Waco, TX, 76705 offers $2,810/mo rent that, after a $1,385/mo payment, leaves $765/mo cash flow. Total monthly income is $2,810/mo, and annual cash flow is $9,175/yr on $93,781 cash. Return on cash invested measures 29.69% in year one, and rental yield stands at 11.92% at a $282,900 entry. Equity gained on principal adds $1,826/yr while 5% annual appreciation compounds into $78,160 by year five. Five-year ROI records 156.68% and total cumulative return in cash reaches $146,935. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,810/mo property income versus a $1,385/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
7,840 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood data shown for ZIP Code: 76705, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,456 (100%) |
| Owner Occupied HU | 7,317 (54.4%) |
| Renter Occupied HU | 4,479 (33.3%) |
| Vacant Housing Units | 1,660 (12.3%) |
| Median Home Value | $216,331 |
| Average Home Value | $267,191 |
Residential
11,962
Single Family
10,974
Multi-Family
988
Businesses
632
Date | Event | Price |
|---|---|---|
| 2025-04-22 | Listed for sale | $282,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | N/A | N/A | $302,260 | 615.24% |
| 2023-04-23 | $938.52 | 3.61% | $42,260 | 14.93% |
| 2022-04-23 | $905.86 | 131.97% | $36,770 | 145.13% |
Listed by: Kristi Baker • Bentwood Realty
Mls Name: NTREIS
Mls ID: #20910319
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.
