Brand-New Income
3109 N 27th Street Waco, TX 76708
3109 N 27th Street, Waco, TX, 76708
$349,900
Pending
For Sale
$349,900
Pending
MULTI_FAMILY - Waco, TX
Property Size2,110 SF
Lot Size0.16 Acres
Days on Market13
Property Features for 3109 N 27th Street
General Information
- Property type
- Residential Multi Family
- Property subtype
- Duplex
- Property condition
- Under Construction
- Bedrooms
- 6
- Bathrooms
- 4
- Rooms
- Bedroom 3, Bedroom 1, Bedroom 5, Bedroom 4, Bedroom 6, Bathroom 3, Bathroom 2, Bathroom 1, Bathroom 4, Bedroom 2
- Parking
- 6
- Security features
- Security
- Patio and Porch features
- Porch
- Interior features
- DecorativeDesignerLightingFixtures, GraniteCounters, OpenFloorplan, Pantry, WalkInClosets
- Appliances
- ElectricWaterHeater
- Standard status
- Pending
- APN
- 480314000021004
- Size
- 2,110 SF
- Lot size
- 0.16 Acres
Taxes and HOA fees
- Tax Description
- NORTH SIDE LOT 4 BLOCK 3 ACRES .1555
- Tax Annual Amount
- 6981
Utilities
- Sewer type
- Public Sewer
- Heating system
- Electric (Heating), Central
- Cooling system
- Central Air, Electric, Ceiling Fan(s)
- Water source
- Public
Building Details
- Year built
- 2025
- Floors in Building
- 1
- Number of units
- 2
- Flooring type
- Concrete, Paintedstained
- Building materials
- Brick
- Roof type
- Shingle, Composition
Listing Agency
EG Realty
(254) 218-4220
Waco, TX
Listed by
Anel Perales · License #651652
(254) 218-4220
Added: Jul 7 Checked: Jul 19 at 1:06 pm
MLS# 21274419
Listing URL
Copyright © 2026 North Texas Real Estate Information Systems, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This brand-new income-producing duplex is designed for durability, efficiency, and long-term investment performance. Each side provides an open-concept layout with 3 bedrooms and 2 bathrooms, complemented by granite countertops, custom cabinetry, stained concrete flooring, and tile finishes in the bathrooms. The spacious primary bedroom includes a walk-in closet, and foam insulation supports energy efficiency. Outside, every unit offers a private covered patio and ample parking for up to 6 vehicles, supporting tenant convenience with a low-maintenance exterior.
The property is located at 3109 N 27th Street in Waco, Texas (McLennan County). It is currently leased through the end of the year, creating immediate rental income potential for an investor seeking a ready-to-operate asset.
With both sides delivering similar three-bedroom, two-bath layouts, the duplex is well suited for buyers looking to add to a rental portfolio while maintaining consistent unit appeal. The combination of modern finishes, energy-conscious construction, and covered patio space can help attract and retain tenants, while the near-term in-place lease supports underwriting from day one.
The property is located at 3109 N 27th Street in Waco, Texas (McLennan County). It is currently leased through the end of the year, creating immediate rental income potential for an investor seeking a ready-to-operate asset.
With both sides delivering similar three-bedroom, two-bath layouts, the duplex is well suited for buyers looking to add to a rental portfolio while maintaining consistent unit appeal. The combination of modern finishes, energy-conscious construction, and covered patio space can help attract and retain tenants, while the near-term in-place lease supports underwriting from day one.
Key Highlights
- Duplex under construction (2025) with 2 units, each offering 3 bedrooms and 2 bathrooms
- Open floorplan in each unit with granite countertops, pantry, and walk‑in closets
- Stained concrete flooring and decorative designer lighting fixtures with custom cabinetry
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $28.6k | $13.56 |
| − Vacancy | −$2.5k | −$1.19 |
| EGI | $26.1k | $12.37 |
| − OpEx | −$7.8k | −$3.71 |
| NOI | $18.3k | $8.66 |
2,110 SF · lease $13.56/SF/yr · vacancy 8.74% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$261.1K
$228.5K – $304.6K
NOI $18,278 @ 7.0% cap · market cap 5.22%
Second Best
Apartment 5plus
$240.3K
$210.2K – $280.3K
NOI $16,818 @ 7.0% cap · market cap 4.81%
Theoretical Best
Office A
$556.7K
$487.1K – $649.5K
NOI $38,967 @ 7.0% cap · market cap 11.14%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Duplexes
Similar For Sale Nearby
FAQs
What type of property is this?
Duplex - Newly built duplex with two 3-bedroom units, each leased through year-end, offering turnkey rental income and low-maintenance finishes.
Where is this duplex located?
The property is located at 3109 N 27th Street Waco, TX.
What is the asking price?
The asking price for this property is $349,900.
What are key features of this property?
This property features: Duplex under construction (2025) with 2 units, each offering 3 bedrooms and 2 bathrooms; Open floorplan in each unit with granite countertops, pantry, and walk‑in closets; Stained concrete flooring and decorative designer lighting fixtures with custom cabinetry
