$170,530
NAL Estimated Property Value1306 E Waco Ave, Dallas, TX, 75216
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesOther
Exterior
Lot Size7,261 sqft
Building Information
Year Built1920
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000279541000000
Lot Number2
SubdivisionEdgemont
Land UseResidential
Legal DescriptionEDGEMONT BLK 20/3580 LT 2 PROB 09-1224-P DD03262009 CO-DC 3580 020 00200 2003580 020
Census Tract021000
Assessed Land Value$81,000
Assessed Improvement Value$89,530
Assessment Year2025
About this property
Investor Special - this property is in need of a full rehab or to be torn down for a new build opportunity.
Investor Tools
$170,530
Estimated Property Value
$0Estimated Mortgage Balance
$170,530Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,023 /month
Positive
Cash Flow Estimate:
$341 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$343/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,264
$170,530
2025
$81,000
$89,530
$170,530
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,264
$170,530
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$170,530
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
N/A
+$1,565/mo
11.0%
