$272,000
NAL Estimated Property Value10136 Aragon Dr, Waco, TX, 76708
$299,485 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
Exterior
Lot Size13,578 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces2
Land Information
APN180210030004170
Lot Number17
SubdivisionCougar Ridge Pt 2
Land UseResidential
Legal DescriptionCOUGAR RIDGE PT 2 LOT 17 BLOCK 4 ACRES .3117
Census Tract004104
Assessed Land Value$34,350
Assessed Improvement Value$229,890
Assessment Year2025
About this property
Move-in ready home on an oversized lot in China Spring ISD! This home in the Cougar Ridge neighborhood offers an open floor plan with the kitchen and breakfast area overlooking the living room. Fresh interior paint and new carpet in all four bedrooms. The isolated master suite has a patio door to the backyard, double closets, and a separate shower and soaking tub. The current owners extended the back patio with a composite deck, and the sunny backyard is just waiting for you to add a pool or garden!
Investor Tools
$272,000
Estimated Property Value
$234,866Estimated Mortgage Balance
$37,572Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$299,485
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$477/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,358
$264,240
2025
$34,350
$229,890
$264,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,358
$264,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Va
$255,750
Yes
First
Mar 10, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$234,866
$47,134
16%
86%
$1,534/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,370/mo
$1,534/mo
$-164/mo
6.0%
