$280,000
NAL Estimated Property Value2909 Beutel Rd, Waco, TX, 76655
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Vinyl
Exterior
Lot Size6,621 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APN362522030013030
Lot Number3
SubdivisionPark Meadows Addn Ph 1-D
Land UseResidential
Legal DescriptionPARK MEADOWS ADDN PH 1-D LOT 3 BLOCK 13 ACRES .152
Census Tract003708
Assessed Land Value$39,070
Assessed Improvement Value$236,440
Assessment Year2025
About this property
Charming 3-bedroom, 2-bath home in the desirable Park Meadows subdivision! This one-owner gem features an open floorplan, granite countertops, a spacious master suite with separate tub and shower, and a 2-car garage. Exceptionally clean and move-in ready, all just minutes from everything the greater Waco area has to offer.
Investor Tools
$280,000
Estimated Property Value
$151,000Estimated Mortgage Balance
$129,000Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$505/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,658
$275,510
2025
$39,070
$236,440
$275,510
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,658
$275,510
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$172,450
No
First
Jan 17, 2020
Feb 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$151,000
$129,000
46%
54%
$1,034/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,540/mo
$1,274/mo
+$266/mo
6.6%
