$225,941
NAL Estimated Property Value1507 Waco St, Dayton, TX, 77535
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Oven
FlooringCarpet, Vinyl
Exterior
Lot Size1.05 acres
Building Information
Year Built2008
Stories1
Roof Type105
Garage Spaces5
Land Information
APNR74849
Lot Number6
SubdivisionWilson-Day
Land UseResidential
Legal DescriptionWILSON-DAY, LOT 6 TR 1, ACRES 1.0503
Census Tract700900
Assessed Land Value$77,780
Assessed Improvement Value$164,240
Assessment Year2025
About this property
Cottage style home on 1+ acre. 2 bedroom home, with plenty of room to roam outside. All appliances included. Call for your personal tour.
Investor Tools
$225,941
Estimated Property Value
$79,027Estimated Mortgage Balance
$146,914Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,356 /month
Positive
Cash Flow Estimate:
$452 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$366/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,263
$225,941
2025
$77,780
$164,240
$242,020
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,263
$225,941
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gulf Coast Educators Fcu
Conventional
$89,500
No
First
May 26, 2020
Jun 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$79,027
$146,914
65%
35%
$537/mo
