$339,000
NAL Estimated Property Value2517 Yoder Ln, Waco, TX, 76706
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Disposal, Microwave, Vented Exhaust Fan
FlooringTile, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size6,490 sqft
Building Information
Year Built2023
Stories1
Roof Type105
Garage Spaces2
Land Information
APN440070470004190
Lot Number19
SubdivisionHarris Village Addition Phase 6a
Land UseResidential
Legal DescriptionHARRIS VILLAGE ADDITION PHASE 6A LOT 19 BLOCK 4 ACRES .149
Census Tract003703
Assessed Land Value$38,100
Assessed Improvement Value$292,000
Assessment Year2025
About this property
TOO CUTE!!!! OUTSTANDING WORMENSHIP ~ Highly sought after Harris Village Subdivision. ~ Foam Insulation ~ Quartz Countertops ~ Stainless Steel Appliances in kitchen. House is wired for computer ~ 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
$339,000
Estimated Property Value
$214,890Estimated Mortgage Balance
$124,110Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,057 /month
Positive
Cash Flow Estimate:
$686 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$573/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,176
$330,100
2025
$38,100
$292,000
$330,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,176
$330,100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Community Bank And Trust
Purchase Money Mortgage
$222,900
No
First
May 17, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,890
$124,110
36%
63%
$1,337/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
$1,537/mo
$-207/mo
4.7%
