CashFlowRE
Sign in Sign up
308 S Reagan St
C Composite 58.48
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +17.7/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.6/10.0
  • 1% rule +5.0/10.0
  • Schools +4.1/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$169,500

308 S Reagan St · West, TX 76691
2 bd · 1.0 ba · 1,036 sqft · SingleFamily public records · 336 Days on market
Built 1910 7,013 sqft lot ↓ 24% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

Key facts

  • In-ground pool
  • Screened-in porch
  • Waterfall

Tags

ORIGINAL WOOD FLOORSGAS RANGESEPARATE UTILITY ROOMSCREENED-IN PORCHIN-GROUND POOLWATERFALL

Property features AI

Finance

  • Other: Property listed as residential single-family with accessory unit; Lot size less than 0.5 acre (approximately 0.161 acres)
  • Financial info: Listing terms include Cash and Conventional; Treat as clear loan type; No second mortgage indicated
  • HOA & community: No association

Exterior

  • Parking: Attached carport; Carport (1 covered space); Driveway; 1 carport space
  • Utilities: City water; City sewer; Electricity connected; Individual gas meter; Individual water meter; Municipal Utility District: No
  • Home design: Single-family residence; Residential property; One story; Accessory pool house; Property faces unspecified direction
  • Construction: Built in 1910; Siding construction; Composition roof; Pillar/post/pier foundation
  • Exterior features: Guest house (accessory unit / pool house, 324 sq ft); Pool on property; Curbs; Asphalt on property

Interior

  • Kitchen: Dishwasher; Gas range; Plumbed for gas in kitchen; Electric water heater
  • Bedrooms: Primary bedroom (15 x 14) on main level; Total of 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Interior features: Built-in features; High-speed internet available; Natural woodwork; One living area; One dining area; One-level layout
  • Laundry & utility: Electric water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $138 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $149k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#291 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • West ISD (town): math 49% / reading 47% proficiency, ranked #201 of 826 in TX (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: West El (math 63% / reading 47%, grade C, #602 of 4,322 statewide, top 14%, 582 students, 45% FRL) — zoned schools at 45% FRL track the district average.
  • Market conditions: 87 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,014 units permitted in McLennan County in 2024 (200 in 5+ unit buildings).

Forward outlook

  • In year one you build about $18k of equity ($1k loan paydown + $17k appreciation (10.0% local appreciation)).
  • McLennan County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $47k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$46k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 336 days — a 12% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 2y ago; this cycle's ask has dropped $25k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 45% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 6→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,160 (12.0% below list)

Questions for the listing agent

  1. It's been on market 336 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.00%
Cap rate
7.27%
Cash-on-cash
3.49%
DSCR
1.16
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.8%
Equity multiple
3.13×
Total profit
$101,142
Equity at exit
$152,699
10-year hold
IRR
23.5%
Equity multiple
7.13×
Total profit
$291,028
Equity at exit
$329,301

Cash invested: $47,460 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 76691

Home prices YoY
8.6%
Active inventory
87
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,696 medium interval (Pro) →
Mortgage (P&I)
$889
Tax from tax record
$242 /mo · $2,905/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$138

Break-even live

Break-even rent $1,521
Max offer price $169,500
Occupancy floor 87%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$42,375
Closing costs
$5,085
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
104 Vitava Dr West, TX 3.0 2.0 1211 $1,795 $1.48 21d 1 0.58mi
106 Vitava Dr Unit 102 West, TX 3.0 2.0 1211 $1,795 $1.48 21d 1 0.59mi
190 Wishing Well Rd Unit 190 West, TX 3.0 1.5 1100 $1,295 $1.18 13d 1 1.30mi

Listing history 33 events

  1. 2026-05-01
    historical Active Under Contract 2007-char remark
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  2. 2026-05-01
    historical Active Option Contract
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  3. 2026-03-18
    price $169,500
  4. 2026-03-17
    price $169,500 2007-char remark
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  5. 2025-11-20
    price $174,500
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  6. 2025-11-20
    price $174,500 2007-char remark
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  7. 2025-10-21
    price $179,500
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  8. 2025-10-21
    status Active 2007-char remark
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  9. 2025-10-21
    price $179,500 2007-char remark
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  10. 2025-10-16
    status Active
  11. 2025-10-10
    historical Active Under Contract 2007-char remark
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  12. 2025-10-10
    historical Active Option Contract
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  13. 2025-09-16
    price $184,500
  14. 2025-09-15
    price $184,500 2007-char remark
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  15. 2025-08-08
    price $189,500
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  16. 2025-08-08
    price $189,500 2007-char remark
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  17. 2025-08-07
    listed $194,500 Active 2007-char remark
    Show marketing remark (2007 chars)

    Right in the heart of West sits a property that offers not just one, but two separate homes filled with warmth, charm, & character. Whether you’re looking for space to host guests, need a separate retreat for family, or just love the idea of extra flexibility, this setup is hard to find. The main cottage-style home welcomes you with original wood floors, built-ins, & those small touches that make a house feel like home. The kitchen features a gas range & flows easily into the dining & living spaces. A separate utility room adds even more function to the layout. There are 2 bedrooms in the main house, along with 2 additional flex rooms that can be used as an office, playroom, guest space, or hobby area. The screened-in porch out back gives you the perfect place to relax & enjoy the quiet. Step outside & you’ll find an outdoor space that feels like a private retreat. The in-ground pool is the centerpiece, complete with a waterfall & surrounded by mature trees & natural privacy. There’s a wood deck for lounging & a fenced yard with so much potential. And just when you think it couldn’t get better, there’s a second home on the property. This separate guest house includes 1 bedroom, 1 bathroom, & its very own fireplace. It’s perfect for extended family, visiting friends, or even a rental opportunity. The attached front-entry carport adds easy parking for the main home. Altogether, this property includes 3 fireplaces, 2 distinct living spaces, & an outdoor setup made for entertaining or simply enjoying a peaceful moment in the shade. Located on a quiet street just blocks from schools, shops, & restaurants, & with quick access to I-35, it offers the charm of small-town living with the convenience of being close to Waco. If you’ve been dreaming of a home with soul, space, & something a little different, this one might be exactly what you’ve been waiting for.

  18. 2025-07-16
    price $194,500
  19. 2025-06-25
    listed $199,000 Active
  20. 2024-12-30
    historical
  21. 2024-12-30
    historical
  22. 2024-12-30
    historical
  23. 2024-11-08
    price $194,000
  24. 2024-11-08
    price $194,000
  25. 2024-10-10
    price $199,000
  26. 2024-10-10
    price $199,000
  27. 2024-09-22
    listed $205,000 Active
  28. 2024-09-22
    listed $205,000 Active
  29. 2024-09-20
    listed $194,000
  30. 2024-08-07
    historical
  31. 2024-03-14
    listed $224,000
  32. 2016-07-08
    soldstatus
  33. 2002-08-15
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$2,905 · $242/mo
Projected year-2 tax
$3,102 · $258/mo
Expected delta
+$197/yr (+$16/mo · 6.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 7/10 Severe 6 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 45% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,347
− Mortgage interest
−$9,495
− Property taxes
−$2,905
− Insurance
−$848
− Repairs & maintenance
−$1,628
− Management
−$1,628
− Depreciation
−$4,931
Taxable loss
−$1,087
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$261
After-tax cash flow
$1,916/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
West ISD
NCES district ID
4845040
Math proficiency
49% ▲ 10.00%
Reading proficiency
47% ▲ 1.00%
Median HH income
$52,112
Composite
41.34/100
National rank
#3502
State rank
#201 of 826 in TX

Livability — West

Score
71/100
State rank
#291
US rank
#6692

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment C Housing A+ Health & safety F User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West, TX
Population (ZIP)
6,288

Population outlook (McLennan County) Hauer SSP2

Today (2025)
264,191 people
By 2030
273,578 · +3.6%
By 2040
291,506 · +10.3%
By 2050
308,044 · +16.6%
By 2075
349,648 · +32.3%
By 2100
364,779 · +38.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 14% Two or more races 13% Black 1%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Lithuanian 2% Slovak 2% Romanian 1%
Foreign-born
5% · Canada
Languages at home
90% English-only · Spanish 9% Russian/Polish/Slavic 2%

Political lean MEDSL · McLennan

2024 margin
Solid R (+30.9) · D 34.0% · R 64.9% · Other 1.0%
2008→2024 swing
-7.0pp toward R · 2008: -23.9pp · 2024: -30.9pp
All cycles
2024: R+30.9 2020: R+23.4 2016: R+27.1 2012: R+29.8 2008: R+23.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 34.54%
Current HPI
436.11
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-24.3% since first listed
33 events — show timeline
  • 2026-05-01 Contingent CTXMLS
  • 2026-05-01 Contingent NTREIS
  • 2026-03-18 Price Changed $169,500 NTREIS
  • 2026-03-17 Price Changed $169,500 CTXMLS
  • 2025-11-20 Price Changed $174,500 NTREIS
  • 2025-11-20 Price Changed $174,500 CTXMLS
  • 2025-10-21 Price Changed $179,500 NTREIS
  • 2025-10-21 Relisted CTXMLS
  • 2025-10-21 Price Changed $179,500 CTXMLS
  • 2025-10-16 Relisted NTREIS
  • 2025-10-10 Contingent CTXMLS
  • 2025-10-10 Contingent NTREIS
  • 2025-09-16 Price Changed $184,500 NTREIS
  • 2025-09-15 Price Changed $184,500 CTXMLS
  • 2025-08-08 Price Changed $189,500 NTREIS
  • 2025-08-08 Price Changed $189,500 CTXMLS
  • 2025-08-07 Listed $194,500 CTXMLS
  • 2025-07-16 Price Changed $194,500 NTREIS
  • 2025-06-25 Listed $199,000 NTREIS
  • 2024-12-30 Listing Removed CTXMLS
  • 2024-12-30 Listing Removed NTREIS
  • 2024-12-30 Listing Removed NTREIS
  • 2024-11-08 Price Changed $194,000 NTREIS
  • 2024-11-08 Price Changed $194,000 CTXMLS
  • 2024-10-10 Price Changed $199,000 NTREIS
  • 2024-10-10 Price Changed $199,000 CTXMLS
  • 2024-09-22 Listed $205,000 CTXMLS
  • 2024-09-22 Listed $205,000 NTREIS
  • 2024-09-20 Listed $194,000 NTREIS
  • 2024-08-07 Listing Removed NTREIS
  • 2024-03-14 Listed $224,000 NTREIS
  • 2016-07-08 Sold (Public Records) Public Records
  • 2002-08-15 Sold (Public Records) Public Records

Property tax history

+3.9%/yr

Latest (2025): $2,905 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…