Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$171,000

NAL Estimated Property Value

109 E Frost St, Waco, TX, 76705

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,338 Sq Ft
price_per_sqft$127.06 / sqft
Year BuiltBuilt in 1951

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesDishwasher, Microwave, Other, Electric Water Heater
FlooringWood

Exterior

Exterior FeaturesRain Gutters
Lot Size30,884 sqft

Building Information

Year Built1951
Stories1
Roof Type105
Garage Spaces2

Land Information

APN200296000013002
Lot Number7-9
SubdivisionLa Frosta Hts
Land UseResidential
Legal DescriptionLA FROSTA HTS LOT 7 8A 9A BLOCK 3 ACRES .709
Census Tract001402
Assessed Land Value$22,550
Assessed Improvement Value$142,450
Assessment Year2025

About this property

Great home waiting for your personal touch! This wonderful 3 bedroom and two bathroom home is ready for a new owner to finish out with their own vision so it can be filled with new memories and love. Sitting on a huge .7 acre double lot, there is tons of room to grow and spread out. This property would also be the perfect opportunity for an investor looking to either remodel and sell or to lease as a rental. The double lot could be used as an oversized backyard or an additional home could be constructed and sold. Inside the home you have a central living room and kitchen with a split floor plan of bedrooms. There are two bedrooms and a bathroom on one side of the home with the master suite on the other. The master bedroom has a large ensuite bathroom with a soaking tub, separate shower, and walk in closet. This new listing is filled with the fabulous possibilities of an amazing investment or your next dream home!

Investor Tools

Property Icon
$171,000
Estimated Property Value
$121,447Estimated Mortgage Balance
$49,553Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,026 /month
Positive
Cash Flow Estimate:
$342 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$333/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,142
$165,000
2025
$22,550
$142,450
$165,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,142
$165,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Independent Bank
Commercial
$132,000
No
First
Feb 15, 2022
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$121,447
$49,553
28%
71%
$792/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$792/mo
+$515/mo
9.2%

City: Waco

109 E Frost St | Property Details | No Agent List