19
Map
$149,000
●
House -
For Sale
2012 N 5th Street
Waco, TX 76708
3 Beds
2 Baths
1,402 Ft²
$732
Est. Monthly
About This Property
Zoned O-3 for short-term rental use and located less than a mile
from Cameron Park, this 3-bedroom, 2-bath home offers a compelling
opportunity in a fast-improving area near Downtown Waco. A spacious
covered front porch sets the stage for relaxing evenings and adds
real curb appeal. Inside, the living room is anchored by a
fireplace with built-in shelving, giving the space character and a
clear focal point. The home flows easily from the dining area into
the kitchen, making it functional for everyday living and
entertaining. The kitchen features updated cabinets, countertops,
and appliances, along with ample storage and workspace. With alley
access and a location just minutes from Downtown and Baylor, this
is a great chance to come make this home something special. The
surrounding area continues to see new development and investment,
adding to the long-term appeal. Whether you're a homeowner or an
investor, this property offers the kind of location and potential
that's getting harder to find.
Unit Size
1,402 Ft²
Days on Market
-
Land Size
-
Price per sqft
$106
Property Type
House
Property Taxes
-
HOA Dues
-
Year Built
1920
Listed By
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 4 months ago (NTREIS #21319132)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jul 1, 2026 | No longer available | - | |
| No longer available | |||
| Jul 1, 2026 | Listed by EG Realty | $149,000 | |
| Listed by EG Realty | |||
| Feb 18, 2026 | Listed by EG Realty | $175,000 | |
| Listed by EG Realty | |||
   | |||
|
Zoned O-3 for short-term rental use and located less than a mile from Cameron Park, this 3-bedroom, 2-bath home offers a compelling opportunity in a fast-improving area near Downtown Waco. A spacious covered front porch sets the stage for relaxing evenings and adds real curb appeal. Inside, the living room is anchored by a fireplace with built-in shelving, giving the space character and a clear focal point. The home flows easily from the dining area into the kitchen, making it functional for everyday living and entertaining. The kitchen features updated cabinets, countertops, and appliances, along with ample storage and workspace. With alley access and a location just minutes from Downtown and Baylor, this is a great chance to come make this home something special. The surrounding area continues to see new development and investment, adding to the long-term appeal. Whether you’re a homeowner or an investor, this property offers the kind of location and potential that’s getting harder to find.
| |||
| Jan 4, 2026 | No longer available | - | |
| No longer available | |||
| Jul 16, 2025 | Listed by AG Real Estate & Associates | $199,000 | |
| Listed by AG Real Estate & Associates | |||
| | |||
|
Charming 1920s home in prime Waco location with tons of potential! With a flexible O-3 zoning, this home offers 2 bedrooms, 2 bathrooms PLUS an office or playroom, or 3rd bedroom. Original built-ins in the living room and a clawfoot tub retain the home’s historic appeal. Updated kitchen features, granite countertops, a gas range, and a separate dining area. Fantastic location close to Cameron Park, Waco's Cameron Park Zoo, the historic Earle-Harrison House & Pape Gardens, downtown Waco, and Baylor University! Don’t miss out on this rare opportunity!
| |||
Show More
Property Highlights
Parking Available
Air Conditioning
Parking Details
Parking Features: On Street
Interior Details
Full Bathrooms: 2
Interior Features: Decorative Lighting
Appliances: Dishwasher, Gas Range
Flooring Type: Carpet, Vinyl
Exterior Details
Square Footage: 1402
Architectural Style: Traditional
Year Built: 1920
Levels: One
Construction Materials: Wood Siding, Siding
Lot Features: Level, Lrg. Backyard Grass
Lot Size Units: Acres
Tax Lot: 7
Utilities Details
Cooling Type: Ceiling Fan(s), Central Air, Electric
Heating Type: Central, Electric
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Brook Oaks
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Jacob Sloan, EG Realty
Last Updated: 4 months ago
Data Source: NTREIS MLS, MLS# 21319132
Details provided by NTREIS and may not match the public record
Last Updated: 4 months ago
Data Source: NTREIS MLS, MLS# 21319132
Details provided by NTREIS and may not match the public record
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017