$277,600
NAL Estimated Property Value2127 Fort Ave, Waco, TX, 76707
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater, Double Oven, Microwave, Refrigerator
FlooringCarpet, Vinyl, Wood
Exterior
Exterior FeaturesDog Run
Lot Size9,060 sqft
Building Information
Year Built1940
Stories2
Roof Type105
Land Information
APN480438000445007
Lot Number8,9A
SubdivisionWest End
Land UseResidential
Legal DescriptionWEST END LOT 8 9A BLOCK PP ACRES .208
Census Tract000700
Assessed Land Value$26,280
Assessed Improvement Value$251,320
Assessment Year2025
About this property
This elegant two story home is nestled in the heart of Waco! This spacious home is a 3 bed room 1.5 bath. The elegancy of this house makes it a must see! You have the charm and character of an older house with the grace and sophistication of a new home. The master bathroom has been laid out but not completed and is just awaiting your personal touch. Each room is large with a vaulted ceiling. This home truly is a must see.
Investor Tools
$277,600
Estimated Property Value
$122,253Estimated Mortgage Balance
$155,347Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,666 /month
Positive
Cash Flow Estimate:
$555 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$520/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,853
$277,600
2025
$26,280
$251,320
$277,600
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,853
$277,600
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wallick & Volk Inc
Conventional
$136,500
No
First
Dec 18, 2020
Jan 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$122,253
$155,347
55%
44%
$819/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$819/mo
+$488/mo
5.6%
