{"market":{"cbsaCode":"47380","name":"Waco, TX","slug":"waco-tx","isMetro":true,"photo":{"urlTemplate":"https://images.rescover.com/market-photos/47380.jpg?tr=w-{width},f-auto,q-70","author":"diveofficer","license":"CC BY 2.0","licenseUrl":"https://creativecommons.org/licenses/by/2.0","sourceUrl":"https://commons.wikimedia.org/wiki/File%3ASuspension_Bridge%2C_Waco%2C_Texas3.jpg","requiresCredit":true},"chipUrl":"https://images.rescover.com/market-chips/v1/47380.svg","appreciation1Yr":0.0177,"appreciation3Yr":0.0286,"appreciation5Yr":0.0838,"appreciation5YrPercentile":41.47665580890337,"appreciation10Yr":0.0747,"appreciation15Yr":0.0569,"appreciation20Yr":0.0475,"appreciation25Yr":0.0475,"hpiFirstYear":1975,"hpiLatestYear":2025,"rentGrowth":0.0320,"rentGrowthFromVintage":2009,"rentGrowthToVintage":2024,"rentGrowth1Yr":0.0521,"rentGrowth3Yr":0.0702,"rentGrowth5Yr":0.0590,"rentGrowth10Yr":0.0424,"propertyTaxRate":0.0136,"taxesTopCoded":false,"medianHomeValue":234100,"medianGrossRent":1151,"medianRealEstateTaxes":3176,"acsLatestVintage":2024,"capRateMedian":0.041593,"capRateP90":0.056911,"irrMedian":0.060000,"irrP90":0.098000,"cocMedian":-0.073102,"cocP90":-0.018481,"rtpMedian":0.006126,"rtpP90":0.007623,"dscrMedian":0.679930,"dscrP90":0.918958,"capRatePercentile":72,"irrPercentile":75,"cocPercentile":71,"rtpPercentile":83,"dscrPercentile":71,"capRateP90Percentile":97,"irrP90Percentile":98,"cocP90Percentile":97,"rtpP90Percentile":98,"dscrP90Percentile":97,"sampleSize":528,"medianListPrice":318932,"medianRentalHomeValue":223050,"rentalHomeCount":114,"medianAbsenteeHomeValue":95000,"absenteeHomeCount":64555,"forwardAppreciation":0.037397,"forwardRentGrowth":0.031414,"forwardSynthesized":false,"forwardAppreciationCapped":false,"forwardRentGrowthCapped":false},"communityScore":{"cbsaCode":"47380","vitality":65.8,"demandMomentum":66,"supplyPressure":66.1,"rentHeadroom":31.5,"economicResilience":81.5,"lowVitality":false,"populationStreakYears":10,"facts":[{"key":"business.trend5","value":0.206320171565535,"period":"2025"},{"key":"hazard.ealrate","value":0.00156777708178432},{"key":"households.cagr5","value":0.0314021654821013,"period":"2024"},{"key":"households.latest","value":111178,"period":"2024"},{"key":"income.cagr5","value":0.0617018070838686,"period":"2024"},{"key":"income.median","value":66205,"period":"2024"},{"key":"income.vs.rent5","value":0.00270180708386863,"period":"2024"},{"key":"industry.commodityshare","value":0.00482359939031191,"period":"2025"},{"key":"industry.govshare","value":0.160587315404704,"period":"2025"},{"key":"industry.hhi","value":0.0984980740286683,"period":"2025"},{"key":"industry.manufshare","value":0.153351425703558,"period":"2025"},{"key":"industry.topshare","value":0.153351425703558,"period":"2025"},{"key":"jobs.cagr10","value":0.0127720574777912,"period":"2025"},{"key":"jobs.cagr5","value":0.0184435349403052,"period":"2025"},{"key":"jobs.latest","value":129811,"period":"2025"},{"key":"migration.rate10","value":0.00483311582962821,"period":"2025"},{"key":"migration.rate5","value":0.00553096270486096,"period":"2025"},{"key":"permits.per1k","value":13.1320944791236,"period":"2025"},{"key":"permits.trend5","value":0.109422492401216,"period":"2025"},{"key":"pop.cagr10","value":0.00964408553540674,"period":"2025"},{"key":"pop.cagr5","value":0.00877472092612019,"period":"2025"},{"key":"pop.change1","value":0.00566651577668709,"period":"2025"},{"key":"pop.latest","value":308807,"period":"2025"},{"key":"rentburden.median","value":0.329,"period":"2024"},{"key":"renter.share","value":0.364172767993668,"period":"2024"},{"key":"renter.sharedelta5","value":-0.0363185551142658,"period":"2024"},{"key":"vacancy.delta5","value":-0.0172231258688189,"period":"2024"},{"key":"vacancy.other","value":0.0608932392297129,"period":"2024"},{"key":"vacancy.rate","value":0.0959026602369623,"period":"2024"}]},"national":{"cbsaCode":"USA","name":"United States","slug":"united-states","appreciation1Yr":0.0285,"appreciation3Yr":0.0448,"appreciation5Yr":0.0801,"appreciation10Yr":0.0635,"appreciation15Yr":0.0470,"appreciation20Yr":0.0296,"appreciation25Yr":0.0387,"hpiFirstYear":1975,"hpiLatestYear":2025,"rentGrowth":0.0378,"rentGrowthFromVintage":2010,"rentGrowthToVintage":2024,"rentGrowth1Yr":0.0482,"rentGrowth3Yr":0.0671,"rentGrowth5Yr":0.0588,"rentGrowth10Yr":0.0438,"propertyTaxRate":0.0094,"taxesTopCoded":false,"medianHomeValue":332700,"medianGrossRent":1413,"medianRealEstateTaxes":3119,"acsLatestVintage":2024,"capRateMedian":0.034778,"irrMedian":0.044000,"cocMedian":-0.096344,"rtpMedian":0.004958,"dscrMedian":0.577252,"sampleSize":895,"medianListPrice":328500,"forwardAppreciation":0.036490,"forwardRentGrowth":0.031609,"forwardSynthesized":false,"forwardAppreciationCapped":false,"forwardRentGrowthCapped":false},"profile":{"analyzedListings":529,"matchedListings":1859,"listPriceP10":179000,"listPriceP90":641000,"trimmedBelow":247,"trimmedAbove":214,"unpriced":0,"medianListPrice":318465,"medianSqFt":1819,"medianBedrooms":3,"medianBathrooms":2,"medianYearBuilt":1999},"byZip":[{"zip":"76706","count":35,"medianPercentile":34,"medianCapRate":0.0349338687956333,"blueChipCount":0},{"zip":"76655","count":76,"medianPercentile":68.5,"medianCapRate":0.0466904696077108,"blueChipCount":0},{"zip":"76657","count":28,"medianPercentile":47,"medianCapRate":0.0395607929676771,"blueChipCount":0},{"zip":"76705","count":64,"medianPercentile":74,"medianCapRate":0.0484613701701164,"blueChipCount":0},{"zip":"76712","count":51,"medianPercentile":39,"medianCapRate":0.0366864092648029,"blueChipCount":0},{"zip":"76710","count":38,"medianPercentile":33,"medianCapRate":0.0341468155384064,"blueChipCount":0},{"zip":"76707","count":24,"medianPercentile":56,"medianCapRate":0.04229025729000565,"blueChipCount":0},{"zip":"76704","count":8,"medianPercentile":81.5,"medianCapRate":0.0518256947398186,"blueChipCount":0},{"zip":"76557","count":6,"medianPercentile":92.5,"medianCapRate":0.0584615617990494,"blueChipCount":0},{"zip":"76690","count":1,"medianPercentile":97,"medianCapRate":0.0675999969244003,"blueChipCount":0},{"zip":"76457","count":1,"medianPercentile":95,"medianCapRate":0.0623592585325241,"blueChipCount":0},{"zip":"76043","count":9,"medianPercentile":35,"medianCapRate":0.034818097949028,"blueChipCount":0},{"zip":"76708","count":96,"medianPercentile":49.5,"medianCapRate":0.04050867259502415,"blueChipCount":0},{"zip":"76633","count":6,"medianPercentile":8.5,"medianCapRate":0.0180142354220152,"blueChipCount":0},{"zip":"76671","count":5,"medianPercentile":15,"medianCapRate":0.0230616834014654,"blueChipCount":0},{"zip":"76689","count":7,"medianPercentile":56,"medianCapRate":0.0421392843127251,"blueChipCount":0},{"zip":"76711","count":7,"medianPercentile":65,"medianCapRate":0.0453244708478451,"blueChipCount":0},{"zip":"76630","count":3,"medianPercentile":18,"medianCapRate":0.025477446615696,"blueChipCount":0},{"zip":"76665","count":4,"medianPercentile":52,"medianCapRate":0.04038914106786255,"blueChipCount":0},{"zip":"76643","count":21,"medianPercentile":26,"medianCapRate":0.030041765421629,"blueChipCount":0},{"zip":"76664","count":6,"medianPercentile":51.5,"medianCapRate":0.0406786035746336,"blueChipCount":0},{"zip":"76634","count":10,"medianPercentile":5,"medianCapRate":0.0133730638772249,"blueChipCount":0},{"zip":"76661","count":6,"medianPercentile":37.5,"medianCapRate":0.03549574688076975,"blueChipCount":0},{"zip":"76691","count":7,"medianPercentile":24,"medianCapRate":0.028236273676157,"blueChipCount":0},{"zip":"76642","count":1,"medianPercentile":45,"medianCapRate":0.0386685281991959,"blueChipCount":0},{"zip":"76638","count":6,"medianPercentile":2,"medianCapRate":0.00677574728615581,"blueChipCount":0},{"zip":"76570","count":3,"medianPercentile":0,"medianCapRate":0,"blueChipCount":0}],"topListings":[{"listing":{"id":"l:c21250302371a2b1","propId":1120303879,"mlsId":84493632,"isActive":true,"purchasePrice":313815,"propertyValue":313815,"capRate":0.055278848856687546,"monthlyCashFlow":-174.694166666667,"noi":17347.33,"initialInvestment":84661,"address":"3004 Cyprian Rd","city":"Lorena","state":"TX","postalCode":"76655","cbsaCode":"47380","propertyType":"single-family","url":"/mls/rcsl/11e0245c64392db7","propertyUrl":"/properties/tx/lorena/76655/3004-cyprian-rd","investmentLocal":"/investment/rcsl/11e0245c64392db7/tx/lorena/76655/3004-cyprian-rd","residenceLocal":"/residence/rcsl/11e0245c64392db7/tx/lorena/76655/3004-cyprian-rd","bedrooms":4,"bathrooms":2,"sqFt":1796,"topIRR":0.098,"topIRRYear":10,"irr":0.098,"irrAfterTax":0.083,"irrYear":2036,"roiEstimate":0,"coc":-0.0247,"cocAfterTax":-0.0053,"rentalType":"long-term","message":[],"latitude":31.45698356628418,"longitude":-97.23251342773438,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-10-22T06:28:20.4633333-05:00","changeType":"priceDecrease","changeAmount":-9500,"mlsSource":"RCSL","dom":13,"status":"Active","mlsNumber":"11e0245c64392db7","mlsModified":"2026-10-22T06:28:20.463-05:00","courtesyOf":"RCSL","listPrice":313815,"rentalRate":2410,"listDate":"2026-10-21T00:00:00-05:00"},"rank":90,"grade":"A","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:3a932cc5bd6575b0","propId":44559911,"mlsId":82649001,"isActive":true,"purchasePrice":185000,"propertyValue":185000,"capRate":0.054913513362407684,"monthlyCashFlow":-108.166666666667,"noi":10159,"initialInvestment":50525,"address":"506 Rose St","city":"Waco","state":"TX","postalCode":"76704","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21289520","propertyUrl":"/properties/tx/waco/76704/506-rose-st","investmentLocal":"/investment/ntreis/21289520/tx/waco/76704/506-rose-st","residenceLocal":"/residence/ntreis/21289520/tx/waco/76704/506-rose-st","bedrooms":3,"bathrooms":1,"yearBuilt":1942,"sqFt":1164,"topIRR":0.096,"topIRRYear":10,"irr":0.096,"irrAfterTax":0.081,"irrYear":2036,"roiEstimate":0,"coc":-0.0256,"cocAfterTax":-0.0061,"rentalType":"long-term","message":[],"latitude":31.571367263793945,"longitude":-97.12516021728516,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-06-03T08:00:12.3-05:00","changeType":"newlyListed","mlsSource":"NTREIS","dom":154,"status":"Active","mlsNumber":"21289520","mlsModified":"2026-06-03T08:00:12.3-05:00","broker":"EG Realty","courtesyOf":"EG Realty","listPrice":185000,"rentalRate":1410,"listDate":"2026-06-02T00:00:00-05:00"},"rank":89,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:6e697f9e60c9cb30","propId":34131283,"mlsId":82002825,"isActive":true,"purchasePrice":225000,"propertyValue":225000,"capRate":0.05481333285570145,"monthlyCashFlow":-134.416666666667,"noi":12333,"initialInvestment":61125,"address":"900 N 31st St","city":"Waco","state":"TX","postalCode":"76707","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21261042","propertyUrl":"/properties/tx/waco/76707/900-n-31st-st","investmentLocal":"/investment/ntreis/21261042/tx/waco/76707/900-n-31st-st","residenceLocal":"/residence/ntreis/21261042/tx/waco/76707/900-n-31st-st","bedrooms":3,"bathrooms":1.5,"yearBuilt":1930,"sqFt":2071,"topIRR":0.096,"topIRRYear":10,"irr":0.096,"irrAfterTax":0.081,"irrYear":2036,"roiEstimate":0,"coc":-0.0263,"cocAfterTax":-0.0067,"rentalType":"long-term","message":[],"latitude":31.54144287109375,"longitude":-97.16349029541016,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-08-22T20:04:47.1833333-05:00","changeType":"newlyListed","mlsSource":"NTREIS","dom":172,"status":"Active","mlsNumber":"21261042","mlsModified":"2026-05-16T05:01:08.51-05:00","broker":"FATHOM REALTY ","courtesyOf":"FATHOM REALTY ","listPrice":225000,"rentalRate":1740,"listDate":"2026-05-15T00:00:00-05:00"},"rank":89,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:857dabc23a631a01","propId":214486515,"mlsId":82209956,"isActive":true,"purchasePrice":195000,"propertyValue":195000,"capRate":0.054852988570928574,"monthlyCashFlow":-112.444166666667,"noi":10696.33,"initialInvestment":53175,"address":"802 Ave A","city":"Valley Mills","state":"TX","postalCode":"76689","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21276848","propertyUrl":"/properties/tx/valley-mills/76689/802-avenue-a","investmentLocal":"/investment/ntreis/21276848/tx/valley-mills/76689/802-ave-a","residenceLocal":"/residence/ntreis/21276848/tx/valley-mills/76689/802-ave-a","bedrooms":2,"bathrooms":1,"yearBuilt":1950,"sqFt":1236,"topIRR":0.097,"topIRRYear":10,"irr":0.097,"irrAfterTax":0.082,"irrYear":2036,"roiEstimate":0,"coc":-0.0253,"cocAfterTax":-0.0057,"rentalType":"long-term","message":[],"latitude":31.6591796875,"longitude":-97.46733093261719,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-10-11T21:47:48.0133333-05:00","changeType":"pending","changeAmount":0,"mlsSource":"NTREIS","dom":165,"status":"Active","mlsNumber":"21276848","mlsModified":"2026-05-23T05:36:51.297-05:00","broker":"Medve Real Estate LLC","courtesyOf":"Medve Real Estate LLC","listPrice":195000,"rentalRate":1420,"listDate":"2026-05-22T00:00:00-05:00"},"rank":89,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:6cf2cd6200bac89a","propId":166459502,"mlsId":82244699,"isActive":true,"purchasePrice":225000,"propertyValue":225000,"capRate":0.055034078657627106,"monthlyCashFlow":-129.888333333333,"noi":12382.66,"initialInvestment":61125,"address":"1900 N 6th St","city":"Waco","state":"TX","postalCode":"76708","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21276353","propertyUrl":"/properties/tx/waco/76708/1900-n-6th-st","investmentLocal":"/investment/ntreis/21276353/tx/waco/76708/1900-n-6th-st","residenceLocal":"/residence/ntreis/21276353/tx/waco/76708/1900-n-6th-st","bedrooms":3,"bathrooms":2,"yearBuilt":1949,"sqFt":1627,"topIRR":0.097,"topIRRYear":10,"irr":0.097,"irrAfterTax":0.082,"irrYear":2036,"roiEstimate":0,"coc":-0.0254,"cocAfterTax":-0.006,"rentalType":"long-term","message":[],"latitude":31.567731857299805,"longitude":-97.15039825439453,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-05-23T08:14:24.47-05:00","changeType":"newlyListed","mlsSource":"NTREIS","dom":165,"status":"Active","mlsNumber":"21276353","mlsModified":"2026-05-23T08:14:24.47-05:00","broker":"Premier Realty","courtesyOf":"Premier Realty","listPrice":225000,"rentalRate":1730,"listDate":"2026-05-22T00:00:00-05:00"},"rank":89,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:57fd8bb8d24abc43","propId":334651935,"mlsId":83083698,"isActive":true,"purchasePrice":304000,"propertyValue":304000,"capRate":0.05433443561196327,"monthlyCashFlow":-192.971666666667,"noi":16517.66,"initialInvestment":82060,"address":"11100 Solar St","city":"Waco","state":"TX","postalCode":"76655","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21298729","propertyUrl":"/properties/tx/lorena/76655/11100-solar-st","investmentLocal":"/investment/ntreis/21298729/tx/waco/76655/11100-solar-st","residenceLocal":"/residence/ntreis/21298729/tx/waco/76655/11100-solar-st","bedrooms":4,"bathrooms":2,"yearBuilt":2022,"sqFt":1659,"topIRR":0.096,"topIRRYear":10,"irr":0.096,"irrAfterTax":0.081,"irrYear":2036,"roiEstimate":0,"coc":-0.0282,"cocAfterTax":-0.008,"rentalType":"long-term","message":[],"latitude":31.453380584716797,"longitude":-97.2195053100586,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-08-22T09:46:25.02-05:00","changeType":"newlyListed","mlsSource":"NTREIS","dom":144,"status":"Active","mlsNumber":"21298729","mlsModified":"2026-06-13T06:39:12.187-05:00","broker":"Real Broker, LLC","courtesyOf":"Real Broker, LLC","listPrice":304000,"rentalRate":2330,"listDate":"2026-06-12T00:00:00-05:00"},"rank":88,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:0b082304f16478f0","propId":166116874,"mlsId":83683405,"isActive":true,"purchasePrice":239000,"propertyValue":239000,"capRate":0.05405997112393379,"monthlyCashFlow":-152.7775,"noi":12920.33,"initialInvestment":64835,"address":"105 S Lakeview Dr","city":"Lakeview","state":"TX","postalCode":"76705","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21328010","propertyUrl":"/properties/tx/waco/76705/105-s-lakeview-dr","investmentLocal":"/investment/ntreis/21328010/tx/lakeview/76705/105-s-lakeview-dr","residenceLocal":"/residence/ntreis/21328010/tx/lakeview/76705/105-s-lakeview-dr","bedrooms":4,"bathrooms":2,"yearBuilt":1957,"sqFt":1348,"unit":"Lacy","topIRR":0.095,"topIRRYear":10,"irr":0.095,"irrAfterTax":0.081,"irrYear":2036,"roiEstimate":0,"coc":-0.0282,"cocAfterTax":-0.0079,"rentalType":"long-term","message":[],"latitude":31.62398338317871,"longitude":-97.10120391845703,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-09-13T04:17:37.6866667-05:00","changeType":"priceDecrease","changeAmount":-4100,"mlsSource":"NTREIS","dom":116,"status":"Active","mlsNumber":"21328010","mlsModified":"2026-07-11T06:32:48.58-05:00","broker":"Ekklesia Real Estate","courtesyOf":"Ekklesia Real Estate","listPrice":239000,"rentalRate":1720,"listDate":"2026-07-10T00:00:00-05:00"},"rank":88,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:e78e2df063c23ae1","propId":35722180,"mlsId":82245450,"isActive":true,"purchasePrice":179000,"propertyValue":179000,"capRate":0.05402234569191933,"monthlyCashFlow":-115.083333333333,"noi":9670,"initialInvestment":48935,"address":"3813 James Ave","city":"Waco","state":"TX","postalCode":"76711","cbsaCode":"47380","propertyType":"single-family","url":"/mls/har/66133420","propertyUrl":"/properties/tx/waco/76711/3813-james-ave","investmentLocal":"/investment/har/66133420/tx/waco/76711/3813-james-ave","residenceLocal":"/residence/har/66133420/tx/waco/76711/3813-james-ave","bedrooms":3,"bathrooms":1,"yearBuilt":1955,"sqFt":1008,"topIRR":0.094,"topIRRYear":10,"irr":0.094,"irrAfterTax":0.08,"irrYear":2036,"roiEstimate":0,"coc":-0.0282,"cocAfterTax":-0.0079,"rentalType":"long-term","message":[],"latitude":31.518308639526367,"longitude":-97.14867401123047,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-05-23T08:14:24.4666667-05:00","changeType":"newlyListed","mlsSource":"HAR","dom":165,"status":"Active","mlsNumber":"66133420","mlsModified":"2026-05-23T08:14:24.467-05:00","broker":"Premier, Realtors","courtesyOf":"Premier, Realtors","listPrice":179000,"rentalRate":1290,"listDate":"2026-05-22T00:00:00-05:00"},"rank":87,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:577bd8e71e098269","propId":325833780,"mlsId":83046604,"isActive":true,"purchasePrice":284500,"propertyValue":284500,"capRate":0.05391329526901245,"monthlyCashFlow":-190.110833333333,"noi":15338.33,"initialInvestment":76892,"address":"3208 Jackal Dr","city":"Lorena","state":"TX","postalCode":"76655","cbsaCode":"47380","propertyType":"single-family","url":"/mls/centraltexas/616491","propertyUrl":"/properties/tx/lorena/76655/3208-jackal-dr","investmentLocal":"/investment/centraltexas/616491/tx/lorena/76655/3208-jackal-dr","residenceLocal":"/residence/centraltexas/616491/tx/lorena/76655/3208-jackal-dr","bedrooms":3,"bathrooms":2,"yearBuilt":2018,"sqFt":1529,"topIRR":0.094,"topIRRYear":10,"irr":0.094,"irrAfterTax":0.08,"irrYear":2036,"roiEstimate":0,"coc":-0.0296,"cocAfterTax":-0.0091,"rentalType":"long-term","message":[],"latitude":31.456464767456055,"longitude":-97.22224426269531,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-06-12T07:00:13.4133333-05:00","changeType":"newlyListed","mlsSource":"CentralTexas","dom":145,"status":"Active","mlsNumber":"616491","mlsModified":"2026-06-12T07:00:13.413-05:00","broker":"Kelly Realtors","courtesyOf":"Kelly Realtors","listPrice":284500,"rentalRate":2170,"listDate":"2026-06-11T00:00:00-05:00"},"rank":87,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:bc75c647600d2b74","propId":166431459,"mlsId":81369044,"isActive":true,"purchasePrice":220000,"propertyValue":220000,"capRate":0.0540621280670166,"monthlyCashFlow":-143.971666666667,"noi":11893.66,"initialInvestment":59800,"address":"1602 Mitchell Ave","city":"Waco","state":"TX","postalCode":"76708","cbsaCode":"47380","propertyType":"single-family","url":"/mls/har/98088717","propertyUrl":"/properties/tx/waco/76708/1602-mitchell-ave","investmentLocal":"/investment/har/98088717/tx/waco/76708/1602-mitchell-ave","residenceLocal":"/residence/har/98088717/tx/waco/76708/1602-mitchell-ave","bedrooms":4,"bathrooms":2,"yearBuilt":1925,"sqFt":1532,"topIRR":0.094,"topIRRYear":10,"irr":0.094,"irrAfterTax":0.08,"irrYear":2036,"roiEstimate":0,"coc":-0.0288,"cocAfterTax":-0.0086,"rentalType":"long-term","message":[],"latitude":31.5694637298584,"longitude":-97.16085052490234,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","mlsSource":"HAR","dom":96,"status":"Active","mlsNumber":"98088717","mlsModified":"2026-07-30T10:33:59.043-05:00","courtesyOf":"HAR","listPrice":220000,"rentalRate":1670,"listDate":"2026-07-30T00:00:00-05:00"},"rank":87,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:703d60067cf7ce54","propId":26496272,"mlsId":81756943,"isActive":true,"purchasePrice":249900,"propertyValue":249900,"capRate":0.05394957959651947,"monthlyCashFlow":-166.833333333333,"noi":13482,"initialInvestment":67723,"address":"1003 Donlo St","city":"Robinson","state":"TX","postalCode":"76706","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21262373","propertyUrl":"/properties/tx/waco/76706/1003-donlo-st","investmentLocal":"/investment/ntreis/21262373/tx/robinson/76706/1003-donlo-st","residenceLocal":"/residence/ntreis/21262373/tx/robinson/76706/1003-donlo-st","bedrooms":3,"bathrooms":2,"yearBuilt":1965,"sqFt":1651,"topIRR":0.094,"topIRRYear":10,"irr":0.094,"irrAfterTax":0.08,"irrYear":2036,"roiEstimate":0,"coc":-0.0295,"cocAfterTax":-0.0091,"rentalType":"long-term","message":[],"latitude":31.45598793029785,"longitude":-97.1172103881836,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-10-07T11:33:22.6133333-05:00","changeType":"pending","changeAmount":0,"mlsSource":"NTREIS","dom":180,"status":"Active","mlsNumber":"21262373","mlsModified":"2026-05-08T06:36:36.643-05:00","broker":"Camille Johnson Realty","courtesyOf":"Camille Johnson Realty","listPrice":249900,"rentalRate":1920,"listDate":"2026-05-07T00:00:00-05:00"},"rank":87,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:63c439dad970626d","propId":35613726,"mlsId":82769178,"isActive":true,"purchasePrice":239900,"propertyValue":239900,"capRate":0.053707100450992584,"monthlyCashFlow":-163.694166666667,"noi":12884.33,"initialInvestment":65073,"address":"1933 Century Dr","city":"Waco","state":"TX","postalCode":"76712","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21293129","propertyUrl":"/properties/tx/woodway/76712/1933-century-dr","investmentLocal":"/investment/ntreis/21293129/tx/waco/76712/1933-century-dr","residenceLocal":"/residence/ntreis/21293129/tx/waco/76712/1933-century-dr","bedrooms":3,"bathrooms":2,"yearBuilt":1980,"sqFt":1496,"topIRR":0.093,"topIRRYear":10,"irr":0.093,"irrAfterTax":0.079,"irrYear":2036,"roiEstimate":0,"coc":-0.0301,"cocAfterTax":-0.0095,"rentalType":"long-term","message":[],"latitude":31.474788665771484,"longitude":-97.21778106689453,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-10-15T15:11:56.8866667-05:00","changeType":"pending","changeAmount":0,"mlsSource":"NTREIS","dom":151,"status":"Active","mlsNumber":"21293129","mlsModified":"2026-06-06T05:16:36.677-05:00","broker":"Keller Williams Realty Lone Star","courtesyOf":"Keller Williams Realty Lone Star","listPrice":239900,"rentalRate":1810,"listDate":"2026-06-05T00:00:00-05:00"},"rank":86,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:c4a7b4fb1fefe873","propId":325838033,"mlsId":82811777,"isActive":true,"purchasePrice":255000,"propertyValue":255000,"capRate":0.05308365821838379,"monthlyCashFlow":-182.7775,"noi":13536.33,"initialInvestment":69075,"address":"300 N Bermuda St","city":"Lakeview","state":"TX","postalCode":"76705","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21292670","propertyUrl":"/properties/tx/waco/76705/300-n-bermuda-st","investmentLocal":"/investment/ntreis/21292670/tx/lakeview/76705/300-n-bermuda-st","residenceLocal":"/residence/ntreis/21292670/tx/lakeview/76705/300-n-bermuda-st","bedrooms":3,"bathrooms":2,"yearBuilt":2018,"sqFt":1494,"unit":"Lacy","topIRR":0.093,"topIRRYear":10,"irr":0.093,"irrAfterTax":0.079,"irrYear":2036,"roiEstimate":0,"coc":-0.0317,"cocAfterTax":-0.0106,"rentalType":"long-term","message":[],"latitude":31.629167556762695,"longitude":-97.10340881347656,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-09-07T15:56:38.28-05:00","changeType":"newlyListed","mlsSource":"NTREIS","dom":149,"status":"Active","mlsNumber":"21292670","mlsModified":"2026-06-08T05:53:58.063-05:00","broker":"Elite Real Estate Texas","courtesyOf":"Elite Real Estate Texas","listPrice":255000,"rentalRate":1810,"listDate":"2026-06-07T00:00:00-05:00"},"rank":85,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:8e8e83efb6cb259e","propId":166467592,"mlsId":82139280,"isActive":true,"purchasePrice":217000,"propertyValue":217000,"capRate":0.05361904576420784,"monthlyCashFlow":-150.5275,"noi":11635.33,"initialInvestment":59005,"address":"2816 S 3rd St","city":"Waco","state":"TX","postalCode":"76706","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21275232","propertyUrl":"/properties/tx/waco/76706/2816-s-3rd-st","investmentLocal":"/investment/ntreis/21275232/tx/waco/76706/2816-s-3rd-st","residenceLocal":"/residence/ntreis/21275232/tx/waco/76706/2816-s-3rd-st","bedrooms":3,"bathrooms":1,"yearBuilt":1980,"sqFt":888,"topIRR":0.093,"topIRRYear":10,"irr":0.093,"irrAfterTax":0.079,"irrYear":2036,"roiEstimate":0,"coc":-0.0306,"cocAfterTax":-0.0099,"rentalType":"long-term","message":[],"latitude":31.535507202148438,"longitude":-97.10222625732422,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-10-18T14:01:28.8133333-05:00","changeType":"pending","changeAmount":0,"mlsSource":"NTREIS","dom":168,"status":"Active","mlsNumber":"21275232","mlsModified":"2026-05-20T05:01:48.107-05:00","broker":"NextHome Our Town","courtesyOf":"NextHome Our Town","listPrice":217000,"rentalRate":1660,"listDate":"2026-05-19T00:00:00-05:00"},"rank":85,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:f6c1f4a4082e83fd","propId":166464141,"mlsId":80974595,"isActive":true,"purchasePrice":269000,"propertyValue":269000,"capRate":0.053095415234565735,"monthlyCashFlow":-197.305,"noi":14282.66,"initialInvestment":72785,"address":"1207 Pembrook Dr","city":"Waco","state":"TX","postalCode":"76710","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21235347","propertyUrl":"/properties/tx/waco/76710/1207-pembrook-dr","investmentLocal":"/investment/ntreis/21235347/tx/waco/76710/1207-pembrook-dr","residenceLocal":"/residence/ntreis/21235347/tx/waco/76710/1207-pembrook-dr","bedrooms":4,"bathrooms":2,"yearBuilt":1960,"sqFt":1627,"topIRR":0.092,"topIRRYear":10,"irr":0.092,"irrAfterTax":0.078,"irrYear":2036,"roiEstimate":0,"coc":-0.0325,"cocAfterTax":-0.0114,"rentalType":"long-term","message":[],"latitude":31.524150848388672,"longitude":-97.20541381835938,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-09-25T00:47:46.3933333-05:00","changeType":"pending","changeAmount":0,"mlsSource":"NTREIS","dom":207,"status":"Active","mlsNumber":"21235347","mlsModified":"2026-04-11T06:29:22.463-05:00","broker":"The Agency Waco","courtesyOf":"The Agency Waco","listPrice":269000,"rentalRate":2030,"listDate":"2026-04-10T00:00:00-05:00"},"rank":84,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:cde7473dcfc96d16","propId":1140825736,"mlsId":82543409,"isActive":true,"purchasePrice":251000,"propertyValue":251000,"capRate":0.0526215136051178,"monthlyCashFlow":-189.166666666667,"noi":13208,"initialInvestment":68015,"address":"4200 Williams Rd","city":"Bellmead","state":"TX","postalCode":"76705","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21282413","propertyUrl":"/properties/tx/waco/76705/4200-williams-rd","investmentLocal":"/investment/ntreis/21282413/tx/bellmead/76705/4200-williams-rd","residenceLocal":"/residence/ntreis/21282413/tx/bellmead/76705/4200-williams-rd","bedrooms":3,"bathrooms":2,"yearBuilt":2025,"sqFt":1320,"topIRR":0.092,"topIRRYear":10,"irr":0.092,"irrAfterTax":0.078,"irrYear":2036,"roiEstimate":0,"coc":-0.0333,"cocAfterTax":-0.0118,"rentalType":"long-term","message":[],"latitude":31.598169326782227,"longitude":-97.08211517333984,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-05-30T06:13:35.12-05:00","changeType":"newlyListed","mlsSource":"NTREIS","dom":158,"status":"Active","mlsNumber":"21282413","mlsModified":"2026-05-30T06:13:35.12-05:00","broker":"Collier Group Realty","courtesyOf":"Collier Group Realty","listPrice":251000,"rentalRate":1770,"listDate":"2026-05-29T00:00:00-05:00"},"rank":84,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:3df7168bede7755e","mlsId":83615431,"isActive":true,"purchasePrice":309990,"propertyValue":309990,"capRate":0.05314580351114273,"monthlyCashFlow":-226.805,"noi":16474.66,"initialInvestment":83647,"address":"3208 Dottavio Rd","city":"Waco","state":"TX","postalCode":"76655","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21323657","investmentLocal":"/investment/ntreis/21323657/tx/waco/76655/3208-dottavio-rd","residenceLocal":"/residence/ntreis/21323657/tx/waco/76655/3208-dottavio-rd","bedrooms":4,"bathrooms":2,"yearBuilt":2023,"sqFt":1598,"topIRR":0.092,"topIRRYear":10,"irr":0.092,"irrAfterTax":0.078,"irrYear":2036,"roiEstimate":0,"coc":-0.0325,"cocAfterTax":-0.0114,"rentalType":"long-term","message":[],"latitude":31.454618453979492,"longitude":-97.22628021240234,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-08-22T09:53:26.5633333-05:00","changeType":"newlyListed","mlsSource":"NTREIS","dom":119,"status":"Active","mlsNumber":"21323657","mlsModified":"2026-07-08T05:53:58.643-05:00","broker":"Turner Brothers Real Estate, LLC","courtesyOf":"Turner Brothers Real Estate, LLC","listPrice":309990,"rentalRate":2360,"listDate":"2026-07-07T00:00:00-05:00"},"rank":84,"grade":"B","isPrivate":false,"tier":"mls"},{"listing":{"id":"l:2b3ebf64f9f6aa30","propId":165327188,"mlsId":78817137,"isActive":true,"purchasePrice":414500,"propertyValue":414500,"capRate":0.05233132839202881,"monthlyCashFlow":-328.110833333333,"noi":21691.33,"initialInvestment":111342,"address":"120 Wooded Crest Dr","city":"Woodway","state":"TX","postalCode":"76712","cbsaCode":"47380","propertyType":"single-family","url":"/mls/ntreis/21199970","propertyUrl":"/properties/tx/woodway/76712/120-wooded-crest-dr","investmentLocal":"/investment/ntreis/21199970/tx/woodway/76712/120-wooded-crest-dr","residenceLocal":"/residence/ntreis/21199970/tx/woodway/76712/120-wooded-crest-dr","bedrooms":4,"bathrooms":3,"yearBuilt":1965,"sqFt":3150,"topIRR":0.091,"topIRRYear":10,"irr":0.091,"irrAfterTax":0.077,"irrYear":2036,"roiEstimate":0,"coc":-0.0353,"cocAfterTax":-0.0135,"rentalType":"long-term","message":[],"latitude":31.495092391967773,"longitude":-97.23001098632812,"queryString":"?annualExpenseGrowth=0.038266&annualRentalGrowth=0.031414&propertyAppreciation=0.037397","changed":"2026-08-27T22:09:19.9233333-05:00","changeType":"newlyListed","mlsSource":"NTREIS","dom":242,"status":"Active","mlsNumber":"21199970","mlsModified":"2026-03-07T05:08:33.89-06:00","broker":"Kelly, Realtors","courtesyOf":"Kelly, Realtors","listPrice":414500,"rentalRate":3070,"listDate":"2026-03-06T00:00:00-06:00"},"rank":83,"grade":"B","isPrivate":false,"tier":"mls"}],"computedAtUtc":"2026-11-03T07:00:10.385424+00:00","status":"success"}