$116,000
NAL Estimated Property Value1600 E Walnut St, Waco, TX, 76704
$150,800 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListARV FlipAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
FlooringTile, Wood
Exterior
Lot Size8,250 sqft
Building Information
Year Built1915
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480257000373009
Lot Number1
SubdivisionKirkpatrick
Land UseResidential
Legal DescriptionKIRKPATRICK LOT 1 BLOCK 59 ACRES .1894
Census Tract001500
Assessed Land Value$20,630
Assessed Improvement Value$52,870
Assessment Year2025
About this property
Investor or Handyman special small house on a large corner lot in fast changing neighborhood near McLane Stadium and Baylor University.
Investor Tools
$116,000
Estimated Property Value
$0Estimated Mortgage Balance
$116,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$150,800
Rent-to-Value Ratio: 0.72%
Rent Estimate
$696 /month
Positive
Cash Flow Estimate:
$232 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$225/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,115
$73,500
2025
$20,630
$52,870
$73,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,115
$73,500
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$116,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$996/mo
N/A
+$996/mo
10.3%
