3106 N 26th Street
About This Property
Excellent opportunity to own a fully leased, income-generating duplex in a convenient Waco location. 3110 and 3112 N 26th St each feature a 1-bedroom, 1-bath layout with private entrances and efficient use of space, ideal for long-term tenant appeal.
This single-story property offers steady cash flow, low-maintenance ownership, and a proven rental history-perfect for investors seeking a reliable, turnkey addition to their portfolio.
Situated near schools, shopping, downtown Waco, and major roadways, this duplex combines location, stability, and income potential in one solid investment. Let your money work for you-start building wealth through real estate today
New roof installed approximately 2022
Also available as part of package deals - MLS #21090857 & MLS #21090860
Payment Calculator
Your Estimated Monthly Payment
Cap Rate Calculator
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.
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jan 13, 2026 | Sold | ||
| Sold | |||
| Nov 27, 2025 | In contract | - | |
| In contract | |||
| Nov 17, 2025 | Relisted | $135,000 | |
| Relisted | |||
| Nov 3, 2025 | In contract | - | |
| In contract | |||
| Oct 21, 2025 | Listed by Graceland Real Estate | $135,000 | |
| Listed by Graceland Real Estate | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
10/20/2025
| |
6 Bed
|
6 Bath
|
2664 ft²
|
$405,000
6 Bed
6 Bath
2664 ft²
|
$125,000
-69.14%
01/13/2026
|
Patricia Meadows
Graceland Real Estate
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017