$420,320
NAL Estimated Property Value1604 Old Dallas Road, Bellmead, TX, 76705
$487,641 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size2.34 acres
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces2
Land Information
APN280570000070006
SubdivisionTomas De La Vega
Land UseResidential
Legal DescriptionTOMAS DE LA VEGA ACRES 2.339
Census Tract001402
Assessed Land Value$30,660
Assessed Improvement Value$389,660
Assessment Year2025
About this property
Opportunity is knocking with this 4 bedroom 3.5 bath crowd pleaser in the heart of Waco. Sitting on over 3.5 acres and positioned perfectly within the city, your new home is certain to be an entertainer’s delight. With tasteful updates throughout, this 3236 sq foot charmer is definitely one worth stopping by. Schedule a showing today and envision your next family event in this stunning estate. P.s. Don't forget there is a barn, a workshop and covered parking for your R.v. with hook ups.
Investor Tools
$420,320
Estimated Property Value
$292,576Estimated Mortgage Balance
$127,744Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$487,640
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,522 /month
Positive
Cash Flow Estimate:
$841 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$730/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,658
$420,320
2025
$30,660
$389,660
$420,320
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,658
$420,320
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$318,000
Yes
First
Feb 9, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,576
$127,744
30%
70%
$1,907/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,354/mo
$1,907/mo
$-553/mo
3.9%
