$327,000
NAL Estimated Property Value2510 Yoder Lane, Waco, TX, 76706
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Water Heater, Disposal, Microwave, Vented Exhaust Fan
FlooringTile, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size6,795 sqft
Building Information
Year Built2024
Stories1
Roof Type105
Garage Spaces2
Land Information
APN440070470005110
Lot Number11
SubdivisionHarris Village Addition Phase 6a
Land UseResidential
Legal DescriptionHARRIS VILLAGE ADDITION PHASE 6A LOT 11 BLOCK 5 ACRES .156
Census Tract003703
Assessed Land Value$39,210
Assessed Improvement Value$263,020
Assessment Year2025
About this property
TOO CUTE!!!! OUTSTANDING WORKMENSHIP ~ Highly sought after Harris Village Subdivision. ~ Foam Insulation ~ Quartz Countertops ~ Stainless Steel Appliances in kitchen, House is wired for computers ~ Landscaped, Fully Sodded & Sprinkler System in Front and Back yards ~ 10ft. celling's with crown molding in living and master bedroom areas. ~ Heat pump ~ Garage door openers ~ Hospital is 5 min. away!
Investor Tools
$327,000
Estimated Property Value
$0Estimated Mortgage Balance
$327,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,063 /month
Positive
Cash Flow Estimate:
$688 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$197/month
$210/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$725
$302,230
2025
$39,210
$263,020
$302,230
No
Tax History
Year
Tax Paid
Assessed Value
2024
$725
$302,230
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$327,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
$210/mo
+$1,120/mo
4.9%
