$168,000
NAL Estimated Property Value1111 Gilliam St, Waco, TX, 76705
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater, Vented Exhaust Fan
FlooringTile, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size7,449 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces1
Land Information
APN280300000027004
Lot Number5,C
SubdivisionLippard H J
Land UseResidential
Legal DescriptionLIPPARD H J LOT C 5 BLOCK A ACRES 0.171
Census Tract001600
Assessed Land Value$12,890
Assessed Improvement Value$140,330
Assessment Year2025
About this property
Welcome home. This charming 2 bedroom, 1 bathroom house was built in 2006 and has been tastefully remodeled and updated. The open floorplan makes great use of the space while saving on utility bills. Renovations include flooring, interior and exterior paint, fixtures, countertops, hardware, tile, kitchen sink, doors, and more. Modern fixtures, clean colors, and custom planter box offer a sleek, purposeful, move-in ready design. This house is priced to sell and will not last long. Schedule your private showing today.
Investor Tools
$168,000
Estimated Property Value
$177,949Estimated Mortgage Balance
$168,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,019 /month
Positive
Cash Flow Estimate:
$340 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$312/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,904
$153,220
2025
$12,890
$140,330
$153,220
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,904
$153,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Va
$180,671
Yes
First
Jun 21, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,949
N/A
0%
106%
$1,106/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$996/mo
$1,106/mo
$-110/mo
7.1%
