Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Upcoming Duplex Near Baylor Title is generated by Realmo AI

    1120 Primrose Drive, Waco, TX 76706

    View on Map
    Claim this Listing
    For Sale
    $499,999

    LAND - Waco, TX

    Lot size:
    0.13 Acres
    Added:
    Jan 5, 2026
    Days on Market:
    149
    Last Refresh:
    Jun 3 at 3:06 am

    Property Features for 1120 Primrose Drive

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    APN
    190005
    Lot size
    0.13 Acres

    Taxes and HOA fees

    Tax Description
    SOUTH END Lot 5A Block 2

    Utilities

    Sewer type
    Public Sewer

    We can help!

    Listing Contact
    Vanessa Garcia

    Listing agent Vanessa Garcia License #0792655

    Listing office Keller Williams Realty, Waco Waco, TX

    Listing date Jan 5, 2026

    MLS# 21049442 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.

    HighLights

    • Prime investment opportunity in Waco with flexible rental options (Baylor housing, long‑term, or Airbnb).
    • Duplex featuring two units, each with 2 bedrooms and 2.5 bathrooms.
    • Construction to begin once under contract, with estimated completion in 4‑6 months.
    • Includes all appliances and a fully fenced yard.
    • Designated parking available.
    • Sewer, gas, and two water meters are already in place.

    Overview

    This upcoming two-story duplex, situated in Waco, presents an investment opportunity. Each side of the duplex will feature two bedrooms and two-and-a-half bathrooms. The property will span a total of 2,154 sq. ft. and will include all appliances, a fully fenced yard, and designated parking. The 0.13-acre lot has sewer, gas, and two water meters already in place. Construction will begin once under contract and is estimated to be completed within 4–6 months. Zoned 02, this property also qualifies for short-term rental use such as Airbnb, adding to its investment appeal. This property is a prime opportunity to house Baylor students, generate long-term rental income, or tap into the growing short-term rental market.
    Property Profile Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Auto Repair Shop Gym & Fitness Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Waco
    County
    McLennan
    State
    Texas
    Longitude
    -97.116582
    Latitude
    31.533779

    Nearby Similar for Sale

    • $550,000
      8,600 SF

      Waco Commercial Opportunity For Sale

      Versatile 8,600+ sqft space ideal for various uses.
      2225 Cumberland Avenue, Waco, TX 76707
      View Details
    • $634,000
      4,500 SF

      Retail Property on China Spring

      Retail property with road frontage and ample parking.
      10215 China Spring Road, Waco, TX 76708
      View Details
    • $320,000
      4,782 SF

      High-Visibility Commercial Property on Franklin

      Versatile 4,782 SF commercial space on Waco's Franklin Avenue.
      2115 Franklin Avenue, Waco, TX 76701
      View Details
    • $1,399,000
      4,264 SF

      Turnkey Two-Home Short-Term Rental

      Two brownstone-style short-term rentals with en-suite baths and in-unit laundry, positioned in downtown Waco’s Silo District.
      602-606 S 8th Street, Waco, TX 76706
      View Details
    • $895,000

      Multi-Unit Flex Warehouse Building

      Two separate warehouse-flex units with breezeway and enclosed rear patio provide flexible storage and workspace options.
      1013 Austin Avenue, Waco, TX 76701
      View Details
    • $615,000
      3,246 SF

      Spacious Ranch Home with Acreage

      Ranch-style home on 16.73 acres near Waco, Texas.
      12145 Tree Lake Drive, Waco, TX 76708
      View Details
    • $1,150,000

      Landmark Office Building on Waco

      Prominent office building with unmatched visibility and modern amenities.
      3901 W Waco Drive, Waco, TX 76710
      View Details
    • $685,000
      2,329 SF

      Downtown Waco Business Opportunity

      Prime downtown location with high ceilings and rear entrance.
      707 Austin Avenue, Waco, TX 76701
      View Details
    • $2,750,000

      Historic Hospitality Property

      Historic barns, a short-term rental, and a flexible commercial building create a destination-driven opportunity.
      230 Halbert Ln, Waco, TX 76705
      View Details
    • $600,000

      Waco Automotive Building For Sale

      Automotive building with warehouse space on Franklin Avenue.
      3421 Franklin Avenue, Waco, TX 76710
      View Details
    • $525,000

      Versatile Office Building with O-2 Zoning

      Updated office building with a mostly open interior, multiple restrooms, and O-2 zoning for flexible business use.
      1311 N New Road, Waco, TX 76710
      View Details
    • $1,750,000
      3,684 SF

      Waco Ranch with Prime Pasture

      Ranch-style home on 84+ acres near Loop 340.
      4843 S 3rd Street, Waco, TX 76706
      View Details

    FAQs

    What type of property is this?
    Duplex - Two-story duplex for investment or Baylor student housing.
    Where is this duplex located?
    The property is located at 1120 Primrose Drive Waco, TX.
    What is the asking price?
    The asking price for this property is $499,999.
    What are key features of this property?
    This property features: Prime investment opportunity in Waco with flexible rental options (Baylor housing, long‑term, or Airbnb).; Duplex featuring two units, each with 2 bedrooms and 2.5 bathrooms.; Construction to begin once under contract, with estimated completion in 4‑6 months.
    (254) 717-9306
    We can help!
    Listing Contact
    Vanessa Garcia
    Real Estate License ID: 0792655
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    1120 Primrose Drive, Waco, TX 76706
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!