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

$733,000

NAL Estimated Property Value

1167 Rogers Hill Rd, Waco, TX, 76705

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,400 Sq Ft
price_per_sqft$190.88 / sqft
Year BuiltBuilt in 2005

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Bathrooms Half 1Bathrooms Half 1
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesDishwasher, Electric Water Heater
FlooringCarpet, Laminate, Wood

Exterior

Exterior FeaturesDog Run, Rain Gutters, Other, Garden
Lot Size9.73 acres

Building Information

Year Built2005
Stories2
Roof Type112
Garage Spaces3

Land Information

APN500018000063040
SubdivisionGholson S
Land UseAgriculture / Farming
Legal DescriptionGHOLSON S ACRES 9.73
Census Tract004202
Assessment Year2025

About this property

Welcome to your own 10 acre sustainable farmstead. Ag Exempt! Spacious 3-4 bedroom home ready for you to start living your best country life! 3400 sq ft. 3 1-2 baths. More than ample downstairs master suite with huge closet, extra storage, large master bath-double vanities, linen closet, walk in shower. Secondary bedroom plus additional room that could be a 4th bedroom are also downstairs. Secondary full bath for guests. Cozy great room complete with a woodburning stove. Don't ever worry again about you and yours freezing when the power grid fails - you've got it covered! Water system goes down? No worries! You've got your very own rain water catchment system-23K gallon capacity. Additionally, this home has Bold Springs water with 2 meters on property! Large kitchen ready for you to cook your heart out. Right off the kitchen is a fantastic laundry mud storage room with sink. Plenty of counter space and room to can and freeze all your own produce grown in your organic garden beds out front! Off this room is the spiral staircase that leads upstairs. Up stairs you will find a huge bedroom with outdoor deck access, its own sitting area, his hers closets. There is also a large office. Upstairs also boasts a huge flex space (appx. 25x25) currently being used as fiber craft area. This room even has its own kitchen area - so could be turned into a wonderful recreation area for the kids, perfect man cave or mother in law suite! Another door leads into very large walk in attic storage room, approximately 12x30. Insulated, ready to be utilized for whatever you can imagine. Another deck (uncovered) appx. 40x10 completes the upstairs living space. Outside you will find beautiful trees-red oak, burr oak, post oak, black jack, loblolly pines and fruit trees. Outside structures including a rabbitry, tool machine sheds, hoop greenhouse. Large attached machine shop has 3 phase power. Multiple roll up doors. Upstairs storage areas. Covered parking. Second house site with septic.

Investor Tools

Property Icon
$733,000
Estimated Property Value
$456,664Estimated Mortgage Balance
$276,336Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,398 /month
Positive
Cash Flow Estimate:
$1,466 /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
$636/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,966
$661,273
2025
N/A
N/A
$681,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,966
$661,273

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Unknown
$460,000
No
First
Dec 1, 2025
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$456,664
$276,336
37%
62%
$2,758/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$2,758/mo
$-1,451/mo
2.1%

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...

1167 Rogers Hill Rd | Property Details | No Agent List