$174,000
NAL Estimated Property Value2520 N 28th St, Waco, TX, 76708
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOther
FlooringOther
Exterior
Exterior FeaturesOther
Lot Size5,663 sqft
Building Information
Year Built1947
Stories1
Roof Type105
Garage Spaces198
Land Information
APN480122000829004
Lot Number14
SubdivisionDean
Land UseResidential
Legal DescriptionDEAN LOT 14 BLOCK 62 ACRES .13
Census Tract000900
Assessed Land Value$17,390
Assessed Improvement Value$112,460
Assessment Year2025
About this property
Investment property that is leased. Great opportunity for rental or for your very own home after lease terminates. Lease is $675.00 a month.
Investor Tools
$174,000
Estimated Property Value
$0Estimated Mortgage Balance
$174,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,044 /month
Positive
Cash Flow Estimate:
$348 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$313/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,887
$129,850
2025
$17,390
$112,460
$129,850
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,887
$129,850
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$174,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,010/mo
N/A
+$1,010/mo
7.0%
