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 N 57th St, Waco, TX, 76710 generates $2,105/mo in rent and, after a $1,126/mo payment, leaves $469/mo in cash flow. Total monthly income is $2,105/mo, and annual cash flow is $5,630/yr on $76,245 invested. Return on cash invested sits at 27.29% in year one, and rental yield is 10.98% on a $230,000 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation builds toward $63,545 over five years. Five-year ROI reaches 143.72% and total cumulative return in cash sums $109,579. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,105/mo property income rather than buyer’s personal income.
Single Family
Built in 1963
8,102 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Taylor Wilson • Keller Williams Realty, Waco
Mls Name: NTREIS
Mls ID: #21060534
