$237,000
NAL Estimated Property Value1309 Westwood St, Waco, TX, 76710
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Vented Exhaust Fan, Gas Water Heater
FlooringTile, Vinyl, Wood
Exterior
Exterior FeaturesDog Run, Rain Gutters
Lot Size14,505 sqft
Building Information
Year Built1957
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480060000286007
Lot Number22
SubdivisionBrookview Hills
Land UseResidential
Legal DescriptionBROOKVIEW HILLS LOT 22 BLOCK R ACRES .333
Census Tract002498
Assessed Land Value$27,850
Assessed Improvement Value$142,654
Assessment Year2025
About this property
The happiest, prettiest, most charming home you can find! Home has been loved and has wonderful features throughout. Original hardwood floors throughout most of the home. 2 living areas with family room that opens to the kitchen. Baths have been beautifully remodeled, fresh exterior paint in 2020 and brand new cooktop and vent-a-hood! Wonderful storage and built-ins throughout. Backyard is so peaceful and private with large deck that has built-in benches and grand pecan trees. Landscaping around the fences for total privacy. This is such a special home!!
Investor Tools
$237,000
Estimated Property Value
$184,898Estimated Mortgage Balance
$52,102Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,422 /month
Positive
Cash Flow Estimate:
$474 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$345/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,953
$170,504
2025
$27,850
$142,654
$170,504
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,953
$170,504
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Conventional
$170,000
No
First
Jul 2, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,898
$52,102
21%
78%
$1,230/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,230/mo
+$77/mo
6.6%
