Last 24 Hours
$287,000
NAL Estimated Property Value10517 Arabella Ln, Waco, TX, 76708
Off Market
3 Beds
3 Bath
1,685 Sq Ft
$169.08 / sqft
Built in 2021Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2Bathrooms Half 1
Garage Available
Heating
CoolingAppliancesDishwasher, Electric Range, Electric Water Heater, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size6,273 sqft
Building Information
Year Built2021
Stories2
Roof Type105
Garage Spaces2
Land Information
APN180027760005600
Lot Number60
SubdivisionBrentwood Sub Ph 2
Land UseResidential
Legal DescriptionBRENTWOOD SUB PH 2 LOT 60 BLOCK 5 ACRES .144
Census Tract004104
Assessed Land Value$34,880
Assessed Improvement Value$233,050
Assessment Year2025
About this property
This… this is home. This is walking out of your front door to a catch-and-release fishing pond. This is a view of endless green pastures from your back porch. This is the thoughtfully designed and well executed interior that checks all the boxes. 10517 Arabella Lane is the perfect balance of form and function in a quiet, friendly neighborhood setting. This three bedroom, two-and-a-half-bathroom home in China Spring ISD has been well maintained and ready for its new owner. If you have been searching for the perfect home, you have found it. This house is priced to sell and will be gone soon. Schedule your private tour today.
Investor Tools
$287,000
Estimated Property Value
$290,446Estimated Mortgage Balance
$287,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,722 /month
Positive
Cash Flow Estimate:
$574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$397/month
$325/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,328
$236,500
2025
$34,880
$233,050
$267,930
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,328
$236,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Texas
Va
$293,000
Yes
First
Nov 19, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$290,446
N/A
0%
101%
$1,757/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
$2,082/mo
$-752/mo
5.6%
12.4%