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

$893,000

NAL Estimated Property Value

1362 Fort Graham Rd, Waco, TX, 76705

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,743 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$361.79 / sqft
Year BuiltBuilt in 2018

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
HeatingHeating
CoolingCooling
AppliancesGas Water Heater, Vented Exhaust Fan
FlooringCarpet, Tile, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesOther
Lot Size9.99 acres

Building Information

Year Built2018
Roof Type105
Garage Spaces4

Land Information

APN200034000058050
SubdivisionRutherford Joseph
Land UseAgriculture / Farming
Legal DescriptionRUTHERFORD JOSEPH ACRES 9.989
Census Tract003402
Assessed Land Value$13,780
Assessed Improvement Value$779,500
Assessment Year2025

About this property

Exquisite 10-Acre Countryside Retreat with Custom-Built Log Cabin Flair Home and Income-Producing Guest House Nestled under majestic oak trees on a sprawling nearly 10-acre rural oasis in Central Texas, this custom-built residence offers an idyllic lifestyle, blending rustic charm with modern amenities. Boasting 4 bedrooms and 3 full bathrooms in the main house, this property features a wrap-around front porch and an expansive back patio, perfect for savoring serene outdoor living. Main House - A Rustic Haven: Vaulted ceilings and large windows in the open living space provide abundant natural light, enhancing the views of the rustic landscape. Cozy up to the fireplace, ideal for cold winter nights, offering a warm spot to watch movies as your dogs rest on the wooden floors. The gourmet country kitchen is equipped with a slide-in range, quaint island, custom cabinetry, built-in pantry, and a breakfast area in a bay window space with a sliding glass door for easy outdoor access. There are three bedrooms on the main floor with a split floorplan for privacy, plus an additional bedroom, full bathroom, game room loft, and reading nooks upstairs. Plus practical amenities include a generously sized home office and a convenient laundry area with a separate outside door. Guest House - Versatile and Income-Generating:There are 2 separate suites where the main floor features 2 bedrooms, 2 bathrooms, a full kitchen with vaulted ceilings and shiplap panels. The second floor offers a single-bedroom efficiency-style apartment with a full kitchen. The detached home is eco-friendly and equipped with a rainwater collection system for sustainable living. The main floor unit is currently rented, providing a steady income stream or an option for extended family stays. Outdoors you'll find a sport pool with an attached spa and a volleyball court made perfect for gatherings. There's also a 4-car carport and covered RV parking cater to all your vehicle needs. The landscape p

Investor Tools

Property Icon
$893,000
Estimated Property Value
$0Estimated Mortgage Balance
$893,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,954 /month
Positive
Cash Flow Estimate:
$1,985 /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
$1,066/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,322
$793,280
2025
$13,780
$779,500
$879,410
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,322
$793,280

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$893,000
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,354/mo
N/A
+$1,354/mo
1.8%

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...

1362 Fort Graham Rd | Property Details | No Agent List