$270,000
NAL Estimated Property Value10132 Parker Springs Dr, Waco, TX, 76708
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Disposal, Microwave, Vented Exhaust Fan
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size9,143 sqft
Building Information
Year Built2011
Stories1
Roof Type105
Garage Spaces1
Land Information
APN180909110005090
Lot Number9
SubdivisionWillow Bend Part Iv
Land UseResidential
Legal DescriptionWILLOW BEND PART IV LOT 9 BLOCK 5 ACRES .2099
Census Tract004105
Assessed Land Value$35,380
Assessed Improvement Value$227,040
Assessment Year2025
About this property
Affordable home in China Spring ISD. This 3BR/2BA home features an open floor plan, wood burning fireplace and wood floors. Kitchen features granite counter tops, pantry, black appliances to include freestanding range, microwave and dishwasher. Isolated master bedroom with walk in closet. Master bathroom with dual vanities, separate shower and whirlpool tub. Fresh paint. Covered patio and batting cage in backyard. $239,900
Investor Tools
$270,000
Estimated Property Value
$222,527Estimated Mortgage Balance
$47,473Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$457/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,137
$262,420
2025
$35,380
$227,040
$262,420
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,137
$262,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Fha
$235,653
Yes
First
Jul 15, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,527
$47,473
17%
82%
$1,470/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
$1,470/mo
$-140/mo
5.9%
