Last 24 Hours
$184,000
NAL Estimated Property Value1118 Maxfield St, Waco, TX, 76705
Off Market
3 Beds
2 Bath
1,275 Sq Ft
$148.24 / sqft
Built in 1946Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage Available
Heating
CoolingAppliancesGas Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size15,028 sqft
Building Information
Year Built1946
Stories1
Roof Type105
Garage Spaces5
Land Information
APN280255000004003
Lot NumberD
SubdivisionLa Vega Park Ac
Land UseResidential
Legal DescriptionLA VEGA PARK AC LOT D BLOCK 1 ACRES .345
Census Tract001600
Assessed Land Value$17,580
Assessed Improvement Value$133,080
Assessment Year2025
About this property
Great investment potential! Two houses, one great price! House on the left is a 3 bedroom 2 bath, laundry room, garage, storage buildings and RV Shed. House on the right could be converted back into a 1 bedroom, 1 bath! Live in one side and rent the other!
Investor Tools
$184,000
Estimated Property Value
$153,004Estimated Mortgage Balance
$30,996Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,134 /month
Positive
Cash Flow Estimate:
$378 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$308/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,775
$150,660
2025
$17,580
$133,080
$150,660
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,775
$150,660
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Texas
Fha
$166,920
Yes
First
Dec 22, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,004
$30,996
16%
83%
$1,001/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,001/mo
+$306/mo
8.5%
12.4%