$293,000
NAL Estimated Property Value2912 Comanche Trl, Waco, TX, 76712
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Disposal, Microwave, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size8,198 sqft
Building Information
Year Built2002
Stories1
Roof Type105
Garage Spaces2
Land Information
APN360012050091170
Lot Number18
SubdivisionArrowhead Est
Land UseResidential
Legal DescriptionARROWHEAD EST LOT 18 BLOCK 8 ACRES .1882
Census Tract003708
Assessed Land Value$27,140
Assessed Improvement Value$263,380
Assessment Year2025
About this property
Adorable three bedroom, two bath home in Waco's Arrowhead Estates neighborhood off Panther Way! The open kitchen features high ceilings, granite countertops, loads of cabinet space, and stainless appliances including a Bosch dishwasher and Samsung french door refrigerator. The master suite offers a large bedroom plus bathroom with dual sinks, separate tub and shower, and his-and-hers closets. The spacious backyard has a lighted pergola for enjoying lovely evenings outside. Don't miss this one!
Investor Tools
$293,000
Estimated Property Value
$248,187Estimated Mortgage Balance
$44,813Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,758 /month
Positive
Cash Flow Estimate:
$586 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$447/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,893
$290,520
2025
$27,140
$263,380
$290,520
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,893
$290,520
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Granite Community Bank
Unknown
$250,000
No
First
Dec 10, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,187
$44,813
15%
85%
$1,499/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$1,499/mo
$-29/mo
6.0%
