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
Street View of property
Street View
B+
NoAgentList RatingHow are grades calculated?Info

$177,000

NAL Estimated Property Value

3212 Edna Avenue, Waco, TX, 76708

Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths1,004 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$189.14 / sqft
Year BuiltBuilt in 1938

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesElectric Range, Refrigerator
FlooringLaminate

Exterior

Lot Size21,301 sqft

Building Information

Year Built1938
Stories1
Roof Type105

Land Information

APN480193000015007
Lot NumberB
SubdivisionGeorge David Tr
Land UseResidential
Legal DescriptionGEORGE DAVID TR LOT B BLOCK C ACRES .489
Census Tract002800
Assessed Land Value$27,900
Assessed Improvement Value$137,230
Assessment Year2025

About this property

You will fall in love with this beautiful 2 bedrooms, 1 bathroom home that has been recently renovated by N&N Homes. Upon entry you will notice the bright open concept from the living room, dining and kitchen. The kitchen boast custom cabinetry and granite countertops. The oversized backyard has endless possibilities from an outdoor dining to a yoga space to even a small garden or just enjoy gatherings with family and friends.

Investor Tools

Property Icon
$177,000
Estimated Property Value
$91,491Estimated Mortgage Balance
$85,509Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,139 /month
Positive
Cash Flow Estimate:
$380 /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
$265/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,301
$165,130
2025
$27,900
$137,230
$165,130
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,301
$165,130

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Central Cu
Commercial
$100,000
No
First
Nov 29, 2021
Dec 2036

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,491
$85,509
48%
52%
$600/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,010/mo
$600/mo
+$410/mo
6.8%

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...

3212 Edna Avenue | Property Details | No Agent List