$1,250,000

Estimated payment $7,567/month

Total Views 663
8 Beds
4 Baths
6,552 Sq Ft
$191 Price per Sq Ft

Highlights

  • Newly Remodeled
  • Covered Patio or Porch
  • Tile Flooring
  • Granite Countertops
  • Bay Window
  • Central Heating and Cooling System

About This Home

Rented for $8,000 per month through August of 2026, this exceptional cash-flowing investment in the heart of the 'Baylor Bubble' offers exceptional upside and current returns!

Listing Agent

Matthew McLeod

The McLeod Company License #575417 Listed on: 08/29/2025

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $9,700

Year Built

  • Built in 2006 | Newly Remodeled

Home Design

  • Duplex
  • Brick Exterior Construction
  • Slab Foundation
  • Frame Construction
  • Composition Roof
  • Stone Veneer

Interior Spaces

  • 6,552 Sq Ft Home
  • 2-Story Property
  • Ceiling Fan
  • Window Treatments
  • Bay Window

Kitchen

  • Electric Oven
  • Electric Range
  • Microwave
  • Ice Maker
  • Dishwasher
  • Granite Countertops
  • Disposal

Flooring

  • Tile
  • Luxury Vinyl Plank Tile

Bedrooms and Bathrooms

  • 8 Bedrooms
  • 4 Full Bathrooms

Laundry

  • Dryer
  • Washer

Parking

  • Driveway
  • Parking Lot
  • Off-Street Parking

Schools

  • Alta Vist Elementary School
  • University High School

Utilities

  • Central Heating and Cooling System
  • Electric Water Heater

Additional Features

  • Covered Patio or Porch
  • 8,276 Sq Ft Lot

Listing and Financial Details

  • Assessor Parcel Number 162095

Community Details

Overview

  • 6,552 Sq Ft Building
  • Bagby Subdivision

Building Details

  • Gross Income $96,000
  • Net Operating Income $76,378

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$9,700

Year Built

Built in 2006 | Newly Remodeled

Lot Details

0

Listing Details

  • OWNERNAME: Danza KD, LLC
  • Property Type: Residential Income
  • Property Sub Type: Duplex
  • Unit Levels: Two
  • Year Built Details: New Construction - Complete
  • CapRate: 6.11
  • Co List Office Mls Id: A8295907
  • Special Features: VirtualTour
  • Year Built: 2006

Interior Features

  • Square Footage: 6552.0
  • Windows: Bay Window(s), Window Coverings
  • Interior Amenities: Granite Counters
  • Flooring: Luxury Vinyl Plank, Tile
  • Appliances: Dryer, Dishwasher, Electric Oven, Electric Range, Electric Water Heater, Disposal, Ice Maker, Microwave, Refrigerator, Washer

Beds/Baths

  • Full Bathrooms: 4
  • Total Bedrooms: 8

Exterior Features

  • Foundation: Slab
  • Roof: Composition
  • Construction Materials: Brick, Frame, Stone Veneer
  • Pool Features: None
  • Waterfront: No
  • Patio And Porch Features: Covered, Patio

Garage/Parking

  • Cooling System: Central Air, Ceiling Fan(s), Electric
  • Parking Features: Driveway, Off Street, Parking Lot
  • GarageYN: No

Utilities

  • Sewer: Public Sewer
  • Heating: Central, Electric
  • Utilities: Sewer Available, Water Available
  • Heating Yn: Yes

Schools

  • Elementary School: Alta Vist
  • High School: University
  • Junior High Dist: Waco ISD

Lot Info

  • Lot Size Units: Acres
  • Lot Size Area: 0.19
  • Parcel Number: 162095
  • Lot Size Acres: 0.19
  • Lot Size Sq Ft: 8276.4

Building Info

  • Year Built: 2006
  • Units Total: 2

Multi Family

  • Insurance Expense: 5582.0
  • Annual Gross Income: 96000.0
  • Property Net Operating Income: 76378.0

MLS Schools

  • MiddleOrJuniorSchool: Cesar Chavez

Map

Range of Values:

Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Tax History

Year Tax Paid Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. Land Improvement
2024 $9,700 $430,000 $226,880 $203,120
2023 $9,640 $430,000 $226,880 $203,120
2022 $10,824 $430,000 $226,880 $203,120
2021 $10,169 $382,500 $206,250 $176,250
2020 $10,304 $380,000 $206,250 $173,750
2019 $10,691 $380,000 $206,250 $173,750
2018 $8,221 $289,274 $206,250 $83,024
2017 $11,866 $416,300 $123,750 $292,550
2016 $9,824 $344,640 $123,750 $220,890
2015 $6,168 $310,010 $123,750 $186,260
2014 $6,168 $219,158 $66,000 $153,158
Source: Public Records

Property History

Date Event Price Change Sq Ft Price
08/29/2025 08/29/25 For Sale $1,250,000 +100.0% $191 / Sq Ft
01/24/2025 01/24/25 Sold -- -- --
12/17/2024 12/17/24 Pending -- -- --
10/16/2024 10/16/24 For Sale $625,000 -- $176 / Sq Ft
Source: North Texas Real Estate Information Systems (NTREIS)

Purchase History

Date Type Sale Price Title Company
Deed -- None Listed On Document
Warranty Deed -- None Available
Vendors Lien -- American Guaranty Title
Source: Public Records

Mortgage History

Date Status Loan Amount Loan Type
Open $389,800 New Conventional
Previous Owner $115,000 Future Advance Clause Open End Mortgage
Previous Owner -- No Value Available
Previous Owner $346,100 Future Advance Clause Open End Mortgage
Previous Owner $260,000 Future Advance Clause Open End Mortgage
Previous Owner $245,000 Commercial
Source: Public Records

Similar Home in Waco, TX

  • 2114 S 11th St, Waco, TX 76706

    $1,000,000

    • 6 Beds
    • 6.5 Baths
    • 4,037 Sq Ft
    • 2114 S 11th St
    • Waco, TX

    Just minutes from Baylor University, this impressive 5-bedroom, 5.5-bathroom home spans over 4,037 sq. ft. and is thoughtfully designed for comfort, functionality, and long-term rental appeal. Currently leased to Baylor students for the 2025-2026 school year, it offers immediate income security for investors and peace of mind for parents. Inside, the home features a spacious loft perfect for

    Ashley Warren Magnolia Realty

    Section Image

Source: North Texas Real Estate Information Systems (NTREIS)

MLS Number: 21043304

North Texas Real Estate Information Systems (NTREIS)

APN: 48-001600-024300-8