$297,000
NAL Estimated Property Value10600 Sierra West Dr, Waco, TX, 76712
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Microwave, Refrigerator
FlooringConcrete, Laminate, Tile
Exterior
Lot Size8,769 sqft
Building Information
Year Built1995
Stories1
Roof Type105
Garage Spaces2
Land Information
APN360012050093154
Lot Number15
SubdivisionArrowhead Est
Land UseResidential
Legal DescriptionARROWHEAD EST LOT 15 BLOCK 12 ACRES .2013
Census Tract003708
Assessed Land Value$28,500
Assessed Improvement Value$245,000
Assessment Year2025
About this property
Spacious 3 bedroom home in Midway ISD! Open floor plan living/kitchen/dining features wood-burning fireplace, plenty of cabinet space and built-ins, plus sunroom/bonus space. Master bathroom features separate tub and shower and makeup vanity. Nice-sized backyard with cool stamped concrete deck and storage shed. Priced to sell quickly!
Investor Tools
$297,000
Estimated Property Value
$191,015Estimated Mortgage Balance
$105,985Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,782 /month
Positive
Cash Flow Estimate:
$594 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$641/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,209
$273,500
2025
$28,500
$245,000
$273,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,209
$273,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Central National Bank
Commercial
$208,000
No
First
Jan 28, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,015
$105,985
35%
64%
$1,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$1,248/mo
+$222/mo
5.9%
