$196,000
NAL Estimated Property Value212 Coral Reef, Waco, TX, 76705
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Dishwasher, Disposal
FlooringLaminate
Exterior
Exterior FeaturesStorage
Lot Size9,100 sqft
Building Information
Year Built1987
Stories1
Roof Type105
Garage Spaces1
Land Information
APN280327100036007
Lot Number2
SubdivisionPirates Cove
Land UseResidential
Legal DescriptionPIRATES COVE LOT 2 BLOCK 3 ACRES .2089
Census Tract001700
Assessed Land Value$17,650
Assessed Improvement Value$164,530
Assessment Year2025
About this property
Take a look at this 3 bed 1 full bath house with 1,000 sqft of living space. This would make a great first home for a small family! With a privacy fenced, spacious back yard, 2 storage sheds and an attached carport! Schedule a showing today! Seller credit offered!
Investor Tools
$196,000
Estimated Property Value
$189,966Estimated Mortgage Balance
$6,034Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,200 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$383/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,621
$182,180
2025
$17,650
$164,530
$182,180
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,621
$182,180
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$200,000
Yes
First
Aug 24, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,966
$6,034
3%
97%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$996/mo
$1,200/mo
$-204/mo
6.1%
