$258,000
NAL Estimated Property Value10149 China Creek Dr, Waco, TX, 76708
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Refrigerator, Electric Water Heater
FlooringCarpet, Concrete, Other
Exterior
Exterior FeaturesFire Pit
Lot Size10,459 sqft
Building Information
Year Built2009
Stories2
Roof Type105
Garage Spaces2
Land Information
APN180909080007440
Lot Number44
SubdivisionWillow Bend
Land UseResidential
Legal DescriptionWILLOW BEND LOT 44 BLOCK 7 ACRES .2401
Census Tract004105
Assessed Land Value$37,450
Assessed Improvement Value$206,840
Assessment Year2025
About this property
Amazing two story home located in China Spring ISD. This lovely 4 bedroom 2.5 bathroom home is waiting for you. The downstairs area contains a spacious living room, dining area, kitchen and the large Master Bedroom. The isolated masterbed room, has dual vanities and a large walk in closet. The upstairs area contains 3 bedrooms and a full bath. The roomy back yard, has a fire pit and and covered patio. Sun screens cover the windows and greatly cools the house.
Investor Tools
$258,000
Estimated Property Value
$292,298Estimated Mortgage Balance
$258,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,548 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$606/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,986
$244,290
2025
$37,450
$206,840
$244,290
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,986
$244,290
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Imperium Lending Llc
Va
$294,000
Yes
First
Jan 27, 2026
Feb 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,298
N/A
0%
113%
$1,763/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
$1,763/mo
$-433/mo
6.2%
