The 1262 Plan, South ForkWacoTX76705
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Waco at The 1262 Plan, South Fork, Waco, TX, 76705 earns $174/mo cash flow from $1,980/mo rent with a $1,243/mo payment. Total monthly income totals $1,980/mo, and annual cash flow totals $2,090/yr on $84,168 capital. ROI tracks 22.39% on current figures, and rental yield reads 9.36% at a $253,900 purchase. Equity gained on principal adds $1,638/yr, and 5% annual appreciation supports $70,148 over five years. Five-year ROI reaches 117.41% and total cumulative return in cash sums $98,818. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,980/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76705, Waco, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,456 (100%) |
| Owner Occupied HU | 7,317 (54.4%) |
| Renter Occupied HU | 4,479 (33.3%) |
| Vacant Housing Units | 1,660 (12.3%) |
| Median Home Value | $216,331 |
| Average Home Value | $267,191 |
Housing Distribution
Address Breakdown
Residential
11,962
Single Family
10,974
Multi-Family
988
Businesses
632
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
