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 $1,514/mo, and a $1,038/mo payment. Purchase price stands at $212,000, and rental yield measures 8.57% with $1,514/mo rent. Return on cash invested shows 18.32% in year one, and 5% annual appreciation builds toward $58,572 over five years. Five-year ROI reaches 96.14% and total cumulative return in cash records $67,567. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,514/mo property income covering a $1,038/mo payment rather than investor’s personal income.
Single Family
Built in 1955
10,541 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 |
|---|---|---|
| 2025-09-15 | Listed for sale | $212,000 |
| 2025-08-12 | Listing removed | $212,000 |
| 2025-08-05 | Contingent | $212,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-15 | $4709.71 | -2.19% | $208,790 | -2.79% |
| 2023-09-15 | $4815.16 | 26.56% | $214,780 | 42.11% |
| 2022-09-15 | $3804.64 | -2.68% | $151,140 | N/A |
Listed by: Jaime Edenfield • EG Realty
Mls Name: NTREIS
Mls ID: #20981193
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.
