$256,140
NAL Estimated Property Value1101 Royal Oaks Dr, Waco, TX, 76710
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Vented Exhaust Fan
FlooringTile, Vinyl, Wood
Exterior
Lot Size8,764 sqft
Building Information
Year Built1959
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480327020222004
Lot Number17
SubdivisionParkdale
Land UseResidential
Legal DescriptionPARKDALE LOT 17 BLOCK 25 ACRES .2012
Census Tract002501
Assessed Land Value$18,930
Assessed Improvement Value$237,210
Assessment Year2025
About this property
The brick home has approximately 1599 square foot and sits on a corner location. There are 3 bedrooms, 2 and 1/2 baths, fireplace and breakfast area off kitchen. Formal dining area has built-in storage and shelving. Lovely original oak hardwood flooring in living/dining/breakfast, hall and 2 of the bedrooms. Tiled showers in both bathrooms have been updated. Per appraisal district, the spacious two car garage shows 616 square feet. Covered concrete patio area and fenced backyard.
Investor Tools
$256,140
Estimated Property Value
$165,399Estimated Mortgage Balance
$90,741Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,537 /month
Positive
Cash Flow Estimate:
$512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$596/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,869
$256,140
2025
$18,930
$237,210
$256,140
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,869
$256,140
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Broker Solutions Inc
Conventional
$179,440
No
First
Mar 4, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,399
$90,741
35%
65%
$1,076/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,076/mo
+$231/mo
6.1%
