Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$1,770,000

NAL Estimated Property Value

10031 Tumbling Trl, Waco, TX, 76657

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths5,704 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$319.95 / sqft
Year BuiltBuilt in 2016

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesRefrigerator, Built-In Gas Range, Built-In Refrigerator, Dishwasher, Disposal, Gas Range, Double Oven, Tankless Water Heater

Exterior

Lot Size30,928 sqft

Building Information

Year Built2016
Stories1
Roof Type105
Garage Spaces4

Land Information

APN362276140014200
Lot Number20
SubdivisionHidden Valley Addition Part Fourteen
Land UseResidential
Legal DescriptionHIDDEN VALLEY ADDITION PART FOURTEEN LOT 20 BLOCK 14 ACRES .71
Census Tract003902
Assessed Land Value$128,970
Assessed Improvement Value$1,622,320
Assessment Year2025

About this property

Located at the end of a peaceful cul-de-sac in Waco’s desirable Hidden Valley, this Loera-built custom home offers luxury, comfort, and functionality. A spacious foyer leads to an elegant formal dining room and a private home office with French doors, crown molding, and custom cabinetry. The showstopping kitchen centers around a grand Carrara marble island with two sinks and Thermador appliances, including a six-burner range with griddle and double ovens. The oversized walk-in pantry and open layout make entertaining effortless. The isolated primary suite is a private retreat with a fireplace, barrel ceiling, surround sound, and patio access. The spa-inspired bath features a soaking tub, dual-entry walk-in shower, his-and-her vanities, a makeup bar, and a vast custom closet. Bedrooms 2–4 are on the opposite wing. One serves as a guest suite with a full bath and walk-in closet. Bedrooms 3 and 4 share a Jack-and-Jill bath, both large enough for king beds or twin setups. A second living area overlooks the pool and includes a built-in bar—ideal for hosting. Other highlights include a guest half bath, utility room with sink and stone countertops, and a 3-car garage with poly-coated floors, cabinetry, storage closet, and attic access. Step outside to a covered patio with remote-controlled screens, full outdoor kitchen, fireplace, gunite pool, and attached spa—surrounded by lush landscaping and privacy. Additional amenities include a Control4 whole-home audio system, security system, custom landscape lighting, full sprinkler system, smart home features, exceptional storage, and an oversized lot. Located in Midway ISD (South Bosque Elementary and River Valley Middle School). This exceptional property offers an unmatched blend of craftsmanship, comfort, and privacy—designed for those who value both elegance and ease of everyday living.

Investor Tools

Property Icon
$1,770,000
Estimated Property Value
$1,767,231Estimated Mortgage Balance
$2,769Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,950 /month
Positive
Cash Flow Estimate:
$3,650 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,607/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$22,431
$1,639,000
2025
$128,970
$1,622,320
$1,751,290
No

Tax History

Year
Tax Paid
Assessed Value
2024
$22,431
$1,639,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Horizon Bank
Conventional
$1,785,000
No
First
Jul 17, 2025
Aug 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,767,231
$2,769
0%
100%
$10,841/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,630/mo
$10,841/mo
$-9,211/mo
1.1%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Waco

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

10031 Tumbling Trl | Property Details | No Agent List