$347,000
NAL Estimated Property Value2625 Rockview Dr, Waco, TX, 76710
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Water Heater, Vented Exhaust Fan
FlooringCarpet, Tile, Vinyl, Wood
Exterior
Lot Size12,306 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Garage Spaces1
Land Information
APN480266030366002
Lot Number5
SubdivisionLake Shore Hills
Land UseResidential
Legal DescriptionLAKE SHORE HILLS LOT 5 BLOCK B ACRES .2825
Census Tract002600
Assessed Land Value$26,580
Assessed Improvement Value$255,420
Assessment Year2025
About this property
FANTASTIC location near Vanguard Preparatory Academy and Lake Waco! A charming front porch welcomes you into this Mountainview area home which features a large formal living area plus kitchen/dining/den combo. Two master suites - one isolated - plus two additional bedrooms and a bathroom are ready for your personal touch. A gated driveway leads to the two-car carport, large covered patio, and fenced backyard with storage shed.
Investor Tools
$347,000
Estimated Property Value
$242,551Estimated Mortgage Balance
$104,449Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,082 /month
Positive
Cash Flow Estimate:
$694 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$628/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,806
$282,000
2025
$26,580
$255,420
$282,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,806
$282,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$252,000
No
First
Apr 19, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$242,551
$104,449
30%
70%
$1,511/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,354/mo
$1,511/mo
$-157/mo
4.7%
