$82,000
NAL Estimated Property Value211 Hatton St, Waco, TX, 76704
$93,839 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Water Heater, Refrigerator
FlooringVinyl
Exterior
Lot Size6,752 sqft
Building Information
Year Built1920
Stories1
Roof Type105
Land Information
APN480333000018007
Lot Number6
SubdivisionPotts & Shear
Land UseResidential
Legal DescriptionPOTTS & SHEAR LOT 6 BLOCK 2 ACRES .155
Census Tract001500
Assessed Land Value$12,150
Assessed Improvement Value$17,850
Assessment Year2025
About this property
2/1 Rent House recently made ready and ready to rent or for an owner occupant. Previously rented for $525 to long term tenant. After Make Ready Market rent is 894 per Zillow rent estimate.
Investor Tools
$82,000
Estimated Property Value
$77,609Estimated Mortgage Balance
$4,391Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$93,838
Rent-to-Value Ratio: 0.72%
Rent Estimate
$539 /month
Positive
Cash Flow Estimate:
$180 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$91/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$677
$30,000
2025
$12,150
$17,850
$30,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$677
$30,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gary S Ingram
Unknown
$79,000
No
First
May 23, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$77,609
$4,391
5%
95%
$474/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$996/mo
$474/mo
+$522/mo
14.6%
