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 933 Heston Cir, Waco, TX, 76706 offers a 12.91% rental yield on a $319,000 purchase with $3,432/mo rent. Total monthly income registers $3,432/mo, and a $1,561/mo payment leaves $1,146/mo available for distribution. Annual cash flow reaches $13,757/yr on $105,749 to close, and return on cash invested stands at 32.92% in year one. Equity gained on principal adds $2,058/yr while 5% annual appreciation supports $88,134 over five years. Portfolio math shows five-year ROI at 173.89% and total cumulative return in cash at $183,889. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,432/mo property income against a $1,561/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2012
7,034 sqft lot
$N/A/sqft
$210 annually 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 |
|---|---|---|
| 2024-08-12 | Price change | $319,000 |
| 2024-07-02 | Listed for sale | $328,000 |
| 2015-04-27 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $3862.14 | -14.39% | $275,299 | 10.00% |
| 2022-08-31 | $4511.12 | -1.39% | $250,272 | 10.00% |
| 2021-08-31 | $4574.54 | N/A | $227,520 | 4.45% |
Listed by: Lindsy Baize • Texas Luxury and Land
Mls Name: WMLS
Mls Provider:
Mls ID: #224045
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2024 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2024-08-31 05:58:23 PDT
