$137,588
NAL Estimated Property Value2728 Dutton Ave, Waco, TX, 76711
$151,258 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
FlooringCarpet, Laminate
Exterior
Exterior FeaturesDog Run
Lot Size10,716 sqft
Building Information
Year Built1940
Stories1
Roof Type105
Garage Spaces1
Land Information
APN480412000006001
Lot NumberF
SubdivisionThornton Tr
Land UseResidential
Legal DescriptionTHORNTON TR LOT F BLOCK D ACRES .246
Census Tract000598
Assessed Land Value$21,000
Assessed Improvement Value$185,040
Assessment Year2025
About this property
House is a 2 bedroom and 1 bath home with a good size dinning/living area combination. Home sits on a large corner lot that is partially fenced. The home has central heat and air. There is a covered back patio at the back of the house. With a little work and a few cosmetic updates this home could be nice. The roof is approximately 4-5 years old per owner's knowledge. There is a storage area and carport at the rear of the house that is not connected to the home. Conveniently located to Valley Mills Dr and local restaurants and stores.
Investor Tools
$137,588
Estimated Property Value
$65,820Estimated Mortgage Balance
$71,768Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$151,257
Rent-to-Value Ratio: 0.72%
Rent Estimate
$826 /month
Positive
Cash Flow Estimate:
$275 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$184/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,518
$137,588
2025
$21,000
$185,040
$206,040
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,518
$137,588
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$72,630
No
First
Jun 25, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$65,820
$71,768
52%
48%
$436/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,560/mo
$436/mo
+$1,124/mo
13.6%
