Last 24 Hours
$134,770
NAL Estimated Property Value1500 J J Flewellen Rd Fl Ewellen, Waco, TX, 76704
$160,640 ARV
Off Market
2 Beds
2 Bath
1,286 Sq Ft
$64.15 / sqft
Built in 1955Property Lead Type:
Off-Market ListDeal ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Garage Available
Heating Space/SuspendedAppliancesOther
Exterior
Lot Size8,407 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Land Information
APN480078020214000
Lot NumberA11
SubdivisionCarver Park
Land UseResidential
Legal DescriptionCARVER PARK LOT A11 BLOCK 15 ACRES .193
Census Tract001401
Assessed Land Value$13,790
Assessed Improvement Value$120,980
Assessment Year2025
About this property
CALLING ALL INVESTORS!! This 2 bedroom, 2 bath home with 1,286 sq ft of living space, sits on .19 of an acre on the corner of J J Flewellen Rd and Dearborn St. located directly across from the New GW Carver middle school. Being Sold AS IS, this property presents an opportunity for investors or those ready to take on a project and give it new life. Property is completely fenced with a storage shed, dog run and dual driveway access. Buyer to verify all information.
Investor Tools
$134,770
Estimated Property Value
$0Estimated Mortgage Balance
$134,770Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$160,639
Rent-to-Value Ratio: 0.72%
Rent Estimate
$809 /month
Positive
Cash Flow Estimate:
$270 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$304/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,980
$134,770
2025
$13,790
$120,980
$134,770
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,980
$134,770
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$134,770
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
N/A
+$1,307/mo
11.6%
12.4%