3106 N 26 Street
About This Property
Exceptional opportunity to own three side-by-side duplexes - 3106, 3110, and 3116 N 26th Street - ideally located in North Waco. Each property features two 1-bedroom, 1-bath units with separate entrances, functional layouts, and a reliable rental history.
With most units already tenant-occupied, this package provides instant income and proven performance from day one. These single-story duplexes are easy to manage, low maintenance, and positioned for steady cash flow and long-term appreciation in a fast-growing rental market.
Investors can purchase all three properties together for a rare, turnkey portfolio or individually for flexibility:
3106 N 26th – MLS #21090844
3110 N 26th – MLS #21090845
3116 N 26th – MLS #21090847
These three properties are also part of a larger 11-duplex investment portfolio available for purchase - MLS #21090860 - offering outstanding scale and income potential across Waco.
Whether you're expanding your holdings or entering the market, this North Waco package delivers consistent cash flow, strong rental demand, and future growth all in one smart investment.
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 | $405,000 | |
| Relisted | |||
| Nov 3, 2025 | In contract | - | |
| In contract | |||
| Oct 20, 2025 | Listed by Graceland Real Estate | $405,000 | |
| 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