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% |
Total monthly income runs $3,342/mo, and a $2,619/mo payment. Purchase price stands at $535,000, and rental yield measures 7.5% with $3,342/mo rent. Return on cash invested shows 16.9% in year one, and 5% annual appreciation builds toward $147,811 over five years. Five-year ROI reaches 87.94% and total cumulative return in cash records $154,780. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,342/mo property income covering a $2,619/mo payment rather than investor’s personal income.
Single Family
Built in 2004
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76708, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,229 (100%) |
| Owner Occupied HU | 6,695 (59.6%) |
| Renter Occupied HU | 3,871 (34.5%) |
| Vacant Housing Units | 663 ( 5.9%) |
| Median Home Value | $262,406 |
| Average Home Value | $291,043 |
Residential
11,224
Single Family
10,491
Multi-Family
733
Businesses
463
Date | Event | Price |
|---|---|---|
| 2025-04-18 | Listed for sale | $535,000 |
| 2018-07-13 | Sold | N/A |
| 2018-05-23 | Price change | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $6524.48 | -10.42% | $492,922 | 10.00% |
| 2023-04-18 | $7283.58 | -3.86% | $448,111 | 10.00% |
| 2022-04-18 | $7576.39 | -5.98% | $407,374 | 10.00% |
Listed by: Anna Johnson • Camille Johnson
Mls Name: NTREIS
Mls ID: #20908594
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.
