$208,000
NAL Estimated Property Value1416 Lawrence Dr, Waco, TX, 76710
$222,570 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Laminate, Tile, Wood
Exterior
Lot Size9,601 sqft
Building Information
Year Built1954
Stories1
Roof Type105
Garage Spaces1
Land Information
APN480437010019009
Lot Number2
SubdivisionWest Crestview
Land UseResidential
Legal DescriptionWEST CRESTVIEW LOT 2 BLOCK B ACRES .2204
Census Tract002498
Assessed Land Value$24,100
Assessed Improvement Value$179,050
Assessment Year2025
About this property
Beautiful home with lots of updates in convenient location! This home offers TWO living areas, 3 bedrooms and 2 baths as well as an open concept living/dining/kitchen area. Beautiful colors and fixtures throughout as well as refinished hardwood floors that add tons of character! Kitchen features beautiful tile backsplash, open shelving, butcher block counters and an island! New roof and HVAC system in 2018 and all new siding in 2020. This home has been well loved and well taken care of! Call to set up an appointment today!
Investor Tools
$208,000
Estimated Property Value
$430,002Estimated Mortgage Balance
$208,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$222,570
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,248 /month
Positive
Cash Flow Estimate:
$416 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$263/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,111
$203,150
2025
$24,100
$179,050
$203,150
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,111
$203,150
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$216,015
Yes
First
Jan 31, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$430,002
N/A
0%
207%
$2,639/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$996/mo
$2,639/mo
$-1,643/mo
5.7%
