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 916 S 20th St, Waco, TX, 76706 offers a 10.18% rental yield on a $139,950 purchase with $1,187/mo rent. Total monthly income registers $1,187/mo, and a $685/mo payment leaves $192/mo available for distribution. Annual cash flow reaches $2,301/yr on $46,393 to close, and return on cash invested stands at 24.87% in year one. Equity gained on principal adds $903/yr while 5% annual appreciation supports $38,666 over five years. Portfolio math shows five-year ROI at 130.69% and total cumulative return in cash at $60,631. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,187/mo property income against a $685/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1936
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76706, Waco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,478 (100%) |
| Owner Occupied HU | 6,004 (34.4%) |
| Renter Occupied HU | 9,655 (55.2%) |
| Vacant Housing Units | 1,819 (10.4%) |
| Median Home Value | $272,760 |
| Average Home Value | $299,834 |
Residential
15,206
Single Family
13,277
Multi-Family
1,929
Businesses
788
Date | Event | Price |
|---|---|---|
| 2025-07-12 | Listed for sale | $139,950 |
| 2025-07-04 | Listing removed | $900 |
| 2025-06-28 | Listed for rent | $900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-12 | $1683.44 | -23.38% | $74,630 | -23.85% |
| 2023-07-12 | $2197.07 | -0.05% | $98,000 | 12.23% |
| 2022-07-12 | $2198.10 | 33.05% | $87,320 | 36.72% |
Listed by: Stacy Whitney • CIF Real Estate Services, Inc.
Mls Name: NTREIS
Mls ID: #20998420
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.
