$299,000
NAL Estimated Property Value10132 Iron Horse Trl, Waco, TX, 76708
$310,594 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Disposal, Microwave, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size7,205 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces2
Land Information
APN180909080007290
Lot Number29
SubdivisionWillow Bend
Land UseResidential
Legal DescriptionWILLOW BEND LOT 29 BLOCK 7 ACRES .1654
Census Tract004105
Assessed Land Value$30,470
Assessed Improvement Value$245,940
Assessment Year2025
About this property
Beautiful two story home in China Spring. The down stairs has so many layout opportunities. The kitchen is the focal point with a dining area. From there you can switch the living room with office space/formal area around to your desire. Upstairs you will find the masterbed room on one side and 3 large bedrooms on the other side of the house. The Master features dual vanities, separate tub and shower as well as a very large walk in closet! The other three bedrooms are spacious. This house is truly a must see!
Investor Tools
$299,000
Estimated Property Value
$228,169Estimated Mortgage Balance
$70,831Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$310,594
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$534/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,911
$276,410
2025
$30,470
$245,940
$276,410
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,911
$276,410
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$252,266
No
First
May 14, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$228,169
$70,831
23%
76%
$1,513/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,370/mo
$1,513/mo
$-143/mo
5.5%
