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
Main property image
B+
NoAgentList RatingHow are grades calculated? Info
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$999,900

2010 Rustic Trl, Waco, TX, 76657

$1,128,300 ARVInfo
Off MarketInfo
Beds5 Beds
Baths7 Bath
Baths4,969 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$201.23 / sqft
Year BuiltBuilt in 2003

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 5Bedrooms 5
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Ice Maker, Microwave, Convection Oven, Double Oven, Refrigerator
FlooringCarpet, Tile, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesRain Gutters
Lot Size31,638 sqft

Building Information

Year Built2003
Roof Type105
Garage Spaces4

Land Information

APN362276000023190
Lot Number19
SubdivisionHidden Valley
Land UseResidential
Legal DescriptionHIDDEN VALLEY LOT 19 BLOCK 9 ACRES .7263
Census Tract003902
Assessed Land Value$130,350
Assessed Improvement Value$828,350
Assessment Year2025

About this property

Welcome to luxury living at 2010 Rustic Trail! This traditional brick beauty is gracefully situated on a spacious .72-acre corner lot in one of Central Texas' most sought after neighborhoods - Hidden Valley. With 5 bedrooms, 5 full bathrooms, and 2 half baths, this residence spans nearly 5,000 square feet, with 4 beautifully appointed living areas. Whether you’re hosting a formal gathering in the sophisticated living room, enjoying movie night in the cozy den, or entertaining friends in the game room, there’s a space for every occasion. Need an extra bedroom? One of the versatile first floor living spaces can easily serve as a 6th bedroom to suit your needs, with a full bath nearby. The centrally located kitchen features GE Monogram appliances with an induction cooktop, microwave, convection ovens, a central island, counter seating, a walk-in pantry, and a butler’s pantry complete with a wet bar and ice machine. The kitchen is open to the inviting great room and casual dining area, making it ideal for everyday living. Step outside to your private backyard retreat! Enjoy summer days in the expansive 20 x 40-foot diving pool with a custom motorized cover and attached spa, shoot hoops on your private half basketball court, or relax on the covered patio overlooking the beautifully landscaped grounds. You'll appreciate the custom features throughout, such as soaring ceilings, elegant millwork, bespoke draperies and plantation shutters. Additional highlights include a 3-car garage, oversized laundry room with exterior access, abundant storage, and a newer roof. This Hidden Valley gem offers the perfect blend of classic charm and thoughtful design in a location that’s second to none. Don’t miss your opportunity to call this extraordinary property home. Schedule your private tour today!

Investor Tools

Property Icon
$992,000
Estimated Property Value
$899,900Estimated Mortgage Balance
$105,262Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,128,300
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,999 /month
Positive
Cash Flow Estimate:
$2,000 /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
$1,829/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,992
$958,700
2025
$130,350
$828,350
$958,700
No

Tax History

Year
Tax Paid
Assessed Value
2024
$16,992
$958,700

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Central Tx
Closed-End Mortgage / Closed-End With Future Advance Clause
$899,900
No
First
Jul 2, 2025
Jul 2026

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$886,738
$105,262
10%
89%
$5,396/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,630/mo
$5,396/mo
$-3,766/mo
2.0%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Waco

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2010 Rustic Trl | Property Details | No Agent List