$284,000
NAL Estimated Property Value10104 Parker Springs Dr, Waco, TX, 76708
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size9,200 sqft
Building Information
Year Built2008
Stories1
Roof Type105
Garage Spaces2
Land Information
APN180909080005020
Lot Number2
SubdivisionWillow Bend
Land UseResidential
Legal DescriptionWILLOW BEND LOT 2 BLOCK 5 ACRES .2112
Census Tract004105
Assessed Land Value$35,520
Assessed Improvement Value$228,680
Assessment Year2025
About this property
Nice 3 bedroom/2 bath home w/office in China Spring ISD. Fresh interior paint. Call for a showing today!
Investor Tools
$284,000
Estimated Property Value
$277,262Estimated Mortgage Balance
$6,738Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,704 /month
Positive
Cash Flow Estimate:
$568 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$664/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,554
$264,200
2025
$35,520
$228,680
$264,200
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,554
$264,200
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Fha
$275,910
Yes
First
Dec 21, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$277,262
$6,738
2%
98%
$1,740/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
$1,740/mo
$-410/mo
5.6%
