$253,024
NAL Estimated Property Value1617 Hilltop Dr, Waco, TX, 76710
$276,510 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesStorage
Lot Size14,405 sqft
Building Information
Year Built1959
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480425010007005
Lot Number7
SubdivisionViking Hills
Land UseResidential
Legal DescriptionVIKING HILLS LOT 7 BLOCK A ACRES .3307
Census Tract002501
Assessed Land Value$24,920
Assessed Improvement Value$242,050
Assessment Year2025
About this property
Open space, mid-century charm, and a blank canvas in one of Waco’s most highly desired neighborhoods. 1617 Hilltop Drive is a 3 bedroom, 2 bath house just waiting for your personal touch. The partially enclosed garage adds livable square footage, putting this one over 2,000 square feet total. The open living, dining, and kitchen from the entrance create a perfect space for entertaining, then down the hallway to 3 huge bedrooms. Priced to sell and ready to renovate, this one wont last long. Schedule your private tour today.
Investor Tools
$253,024
Estimated Property Value
$183,003Estimated Mortgage Balance
$70,021Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$276,510
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,518 /month
Positive
Cash Flow Estimate:
$506 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$249/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,719
$253,024
2025
$24,920
$242,050
$266,970
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,719
$253,024
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Local Bank
Conventional
$186,000
No
First
Jun 13, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,003
$70,021
27%
72%
$1,116/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,116/mo
+$191/mo
6.2%
