Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$448,000

302 Edinburgh, Waco, TX, 76712

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,115 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$211.82 / sqft
Year BuiltBuilt in 2005

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Electric Range, Electric Water Heater, Microwave
FlooringCarpet, Tile, Vinyl

Exterior

Exterior FeaturesRain Gutters
Lot Size10,485 sqft

Building Information

Year Built2005
Stories1
Roof Type105
Garage Spaces2

Land Information

APN363385050004020
Lot Number2
SubdivisionVillage At Kings Row
Land UseResidential
Legal DescriptionVILLAGE AT KINGS ROW LOT 2 BLOCK 4 ACRES .2407
Census Tract002900
Assessed Land Value$50,010
Assessed Improvement Value$287,570
Assessment Year2025

About this property

Charming and move-in ready, this beautifully updated one-story home in the Villages of Twin Rivers offers inviting spaces, thoughtful updates, and wonderful curb appeal. A welcoming front porch, freshly painted trim, gutters, back porch, and backyard fence create a warm first impression. Inside, the entry opens to the dining and family rooms, both featuring built-in cabinetry, while the den showcases a striking wood-burning fireplace. Updated luxury vinyl plank flooring seamlessly ties the entertaining spaces together. At the front of the home, a stylishly updated powder room and versatile fourth bedroom provide flexibility. Complete with a built-in Murphy bed, this space easily serves as a guest room, office, or flex room. Two additional bedrooms and a recently remodeled bathroom are privately situated on one side of the home. The kitchen and breakfast area overlook the den and backyard, creating a central gathering space. With updated appliances, a newly replaced range, abundant storage, a pantry, and easy access to the garage and laundry room, this kitchen blends convenience and function. The spacious primary suite offers a peaceful retreat with dual vanities, a jetted tub, walk-in shower, separate toilet room, generous storage, and a large walk-in closet featuring a laundry chute. Step outside to the covered back porch and lush backyard, complete with a storage shed for games and tools—perfect for entertaining or enjoying an evening meal outdoors. A side-entry garage with a bonus parking space provides added convenience for guests. Lovingly maintained and thoughtfully updated throughout, this home is an easy place to settle in and call home.

Investor Tools

Property Icon
$448,000
Estimated Property Value
$270,000Estimated Mortgage Balance
$204,266Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,688 /month
Positive
Cash Flow Estimate:
$896 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$733/month
$85/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,553
$337,580
2025
$50,010
$287,570
$337,580
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,553
$337,580

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$270,000
No
First
May 7, 2021
Jun 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$243,734
$204,266
45%
54%
$1,619/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,520/mo
$1,704/mo
$-184/mo
4.1%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Waco

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

302 Edinburgh | Property Details | No Agent List