$242,000
NAL Estimated Property Value223 N Walnut St, Waco, TX, 76705
$263,890 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Disposal, Microwave, Refrigerator
FlooringOther, Tile, Vinyl
Exterior
Lot Size6,011 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces2
Land Information
APN200338050002050
Lot Number5
SubdivisionLakeview Ridge Addition Ph I
Land UseResidential
Legal DescriptionLAKEVIEW RIDGE ADDITION PH I LOT 5 BLOCK 2 ACRES .138
Census Tract003200
Assessed Land Value$17,670
Assessed Improvement Value$219,830
Assessment Year2025
About this property
This charming home is nestled in a great location! The open floor plan with the multiple bars allows for plenty of seating. The Master bed room is on the back side of the house. The Master bathroom has dual vanities, a walk in closest and a stand alone shower! The other bedrooms provide plenty of space for multiple beds. There were numerous upgrades to the house when it was built. Granite Kitchen counter tops, garage door opener, and sprinkler system front and back. The back yard has a covered porch and plenty of room to play!
Investor Tools
$242,000
Estimated Property Value
$198,296Estimated Mortgage Balance
$43,704Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$263,890
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,470 /month
Positive
Cash Flow Estimate:
$490 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$363/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,142
$237,500
2025
$17,670
$219,830
$237,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,142
$237,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Va
$217,560
Yes
First
Sep 13, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,296
$43,704
18%
82%
$1,305/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,305/mo
+$2/mo
6.5%
