$180,500
NAL Estimated Property Value1327 Mary Ware Dr, Waco, TX, 76705
$225,437 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesTrash Compactor, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size1.84 acres
Building Information
Year Built1960
Stories1
Roof Type105
Land Information
APN241056000010010
SubdivisionWare Mary
Land UseResidential
Legal DescriptionWARE MARY ACRES 1.84
Census Tract004202
Assessed Land Value$26,030
Assessed Improvement Value$154,470
Assessment Year2025
About this property
This 2BR/1BA home in Gholson ISD sits on approximately 1.8 acres with beautiful mature trees. Large living room that opens to the kitchen and breakfast area. Kitchen has built-in dishwasher, freestanding range, vent-a-hood and pantry. Primary bedroom has two closets and built in window seat with storage. Primary bath has separate shower and separate tub. Two storage sheds. $198,800.
Investor Tools
$180,500
Estimated Property Value
$137,822Estimated Mortgage Balance
$42,678Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$225,437
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,083 /month
Positive
Cash Flow Estimate:
$361 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$186/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,335
$180,500
2025
$26,030
$154,470
$180,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,335
$180,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Conventional
$142,500
No
First
Jul 19, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$137,822
$42,678
23%
76%
$855/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$855/mo
+$452/mo
8.7%
