$235,120
NAL Estimated Property Value1112 Houston St, Waco, TX, 76704
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesMicrowave, Electric Water Heater
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size7,000 sqft
Building Information
Year Built2013
Stories1
Roof Type105
Land Information
APN480084020157001
Lot Number6
SubdivisionCentral Villa
Land UseResidential
Legal DescriptionCENTRAL VILLA LOT 6 BLOCK 11 ACRES .1607
Census Tract001402
Assessed Land Value$12,460
Assessed Improvement Value$222,660
Assessment Year2025
About this property
Minutes from downtown Waco, I-35, and Baylor University, this beautifully maintained 3 bedroom, 2 bathroom house is ready for you to make it home. The brick and stone exterior welcome you into vaulted ceilings, recessed lighting, wood-look flooring, stainless appliances, and spacious bedrooms and closets. Every square foot of the house's layout is well utilized, and the quiet, fully fenced backyard is perfect for spending time with family and entertaining. Priced to sell, this house will not last long. Schedule your private showing today!
Investor Tools
$235,120
Estimated Property Value
$178,593Estimated Mortgage Balance
$56,527Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,411 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$248/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,796
$235,120
2025
$12,460
$222,660
$235,120
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,796
$235,120
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$185,250
No
First
May 1, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,593
$56,527
24%
76%
$1,111/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,111/mo
+$196/mo
6.7%
