$262,000
NAL Estimated Property Value10733 Berwyn Dr, Waco, TX, 76708
$265,679 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Disposal, Microwave, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Laminate, Tile
Exterior
Lot Size6,125 sqft
Building Information
Year Built2014
Stories1
Roof Type105
Garage Spaces1
Land Information
APN180027750006020
Lot Number2
SubdivisionBrentwood Sub Ph 1
Land UseResidential
Legal DescriptionBRENTWOOD SUB PH 1 LOT 2 BLOCK 6 ACRES .1406
Census Tract004104
Assessed Land Value$34,300
Assessed Improvement Value$207,700
Assessment Year2025
About this property
If you believe "location, location, location" is what it's all about, then this is the home for you! This adorable three bedroom home in China Spring's Brentwood neighborhood is adjacent to the community's park which offers a fishing pond surrounded by a walking path, splash pad, covered pavilions, and playground. The home offers an open floor plan with a stone fireplace in the living room, kitchen island with handcrafted ladder pot rack, and plenty of windows for natural light. The backyard features a recently-built deck and chicken coop!
Investor Tools
$262,000
Estimated Property Value
$159,505Estimated Mortgage Balance
$102,495Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$265,679
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,572 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$558/month
$25/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,385
$242,000
2025
$34,300
$207,700
$242,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,385
$242,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$175,000
No
First
Sep 9, 2021
Oct 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,505
$102,495
39%
61%
$1,050/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
$1,075/mo
+$255/mo
6.1%
