$285,000
NAL Estimated Property Value117 Shirley Drive 119, Waco, TX, 76705
Off Market
Property Lead Type:
Move-In Ready
Highlights
Interior
AppliancesDishwasher, Microwave, Refrigerator
FlooringVinyl
About this property
Fully renovated in 2024, this duplex is 100% leased and located just minutes from TSTC campus. Each unit offers modern finishes, spacious layouts, and private fenced yards for added comfort and security. With strong rental income and a prime location, this is an excellent investment opportunity in a high-demand rental market.
Investor Tools
$285,000
Estimated Property Value
$0Estimated Mortgage Balance
$285,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$X/month
No HOA
5.947%
