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 924 Gurley Ln, Waco, TX, 76706 priced at $179,900 converts $1,979/mo rent into $699/mo cash flow after a $881/mo obligation. Total monthly income equals $1,979/mo, and annual cash flow totals $8,391/yr on $59,637 invested. Return on cash invested prints 33.98% in year one, and rental yield reads 13.2% against a $179,900 entry. Equity gained on principal adds $1,161/yr, while 5% annual appreciation compiles into $49,703 by year five. Five-year ROI reaches 179.56% and total cumulative return in cash sums $107,085. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,979/mo property income covering a $881/mo payment, not borrower’s personal income.
Single Family
Built in 1966
0.28 Acres 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 |
|---|---|---|
| 2025-06-05 | Listed for sale | $179,900 |
| 2025-05-01 | Listing removed | N/A |
| 2025-04-04 | Price change | $135,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-05 | $2028.56 | 15.80% | $89,930 | 15.09% |
| 2023-06-05 | $1751.84 | -7.09% | $78,141 | 4.33% |
| 2022-06-05 | $1885.46 | 53.75% | $74,900 | 57.98% |
Listed by: Daniela Rodriguez • Turner Brothers Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20960523
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.
