Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$395,000

NAL Estimated Property Value

1922 S 22nd St, Waco, TX, 76706

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths2,112 Sq Ft
DuplexDuplex
Year BuiltBuilt in 2023

Property Lead Type:

BankruptcyOff-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
HeatingHeating
CoolingCooling
AppliancesMicrowave, Refrigerator

Exterior

Lot Size8,250 sqft

Building Information

Year Built2023
Stories1
Roof Type105

Land Information

APN480142000137000
Lot Number16
SubdivisionEzell
Land UseResidential
Legal DescriptionEZELL LOT 16 BLOCK 15 ACRES .1894
Census Tract000598
Assessed Land Value$28,880
Assessed Improvement Value$283,730
Assessment Year2025

About this property

Attention Baylor community and Investors! Looking for a great investment opportunity? This newly built duplex located close to the Baylor Bubble is the ideal choice. Only 1.5 miles from Baylor University and less than 2 miles from Magnolia! Along with its convenient location Each unit features 3 bedrooms, 2 bathrooms, open floor plan, a cozy kitchen with appliances that will convey. 6 car driveway, 3 for each unit. Don't miss out on this fantastic investment opportunity.

Investor Tools

Property Icon
$395,000
Estimated Property Value
$98,834Estimated Mortgage Balance
$296,166Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$747/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,989
$312,610
2025
$28,880
$283,730
$312,610
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,989
$312,610

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cake Mortgage Corp
Conventional
$100,000
No
First
Sep 5, 2025
Oct 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$98,834
$296,166
74%
25%
$600/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
$600/mo
+$730/mo
4.0%

City: Waco

1922 S 22nd St | Property Details | No Agent List