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

$282,000

NAL Estimated Property Value

1096 Idlewood Dr, Waco, TX, 76705

$366,600 ARVInfo
Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,344 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$115.25 / sqft
Year BuiltBuilt in 1992

Property Lead Type:

Off-Market ListARV FlipAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesElectric Water Heater, Microwave
FlooringCarpet, Laminate, Tile

Exterior

Lot Size16,596 sqft

Building Information

Year Built1992
Stories1
Roof Type105
Garage Spaces2

Land Information

APN200027000012351
SubdivisionMoore Lewis
Land UseResidential
Legal DescriptionMOORE LEWIS ACRES 0.381
Census Tract003402
Assessed Land Value$28,440
Assessed Improvement Value$212,560
Assessment Year2025

About this property

This charming home is in a quiet neighborhood with tree lined streets and a desirable location near the Brazos River. The oversized lot has no neighbors within view behind it, so the backyard feels like a private, shady retreat. The roof was replaced in 2017, the HVAC was replaced in 2015, and the water heater is newer as well. The family room is spacious and has a corner fireplace, and the kitchen and breakfast room open up to a large enclosed porch that makes a perfect sunroom. There are 3 bedrooms and 2 bathrooms, with the master suite isolated from the other two bedrooms. In the kitchen, there is a nice size pantry and a window over the sink looking out to the backyard. The utility room is spacious and just off the kitchen, leading into the two car garage. This home has "great bones" and is ready for you to add a few special touches to make it your own!

Investor Tools

Property Icon
$282,000
Estimated Property Value
$139,799Estimated Mortgage Balance
$142,201Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$366,600
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /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
$411/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$241,000
2025
$28,440
$212,560
$241,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
N/A
$241,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Resources Of South Florida Inc
Va
$158,000
Yes
First
Jun 1, 2020
Jul 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,799
$142,201
50%
50%
$948/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$948/mo
+$359/mo
5.6%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Waco

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1096 Idlewood Dr | Property Details | No Agent List