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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$268,710

NAL Estimated Property Value

3404 Brannon Dr, Waco, TX, 76710

$270,342 ARVInfo
Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,561 Sq Ft
price_per_sqft$153.68 / sqft
Year BuiltBuilt in 1978

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesDisposal, Electric Water Heater, Microwave, Refrigerator, Vented Exhaust Fan
FlooringTile, Vinyl

Exterior

Private PoolPrivate Pool
Exterior FeaturesRain Gutters, Other
Lot Size3,010 sqft

Building Information

Year Built1978
Stories1
Roof Type105
Garage Spaces2

Land Information

APN480407090014005
Lot Number14
SubdivisionWoods
Land UseResidential
Legal DescriptionWOODS LOT 14 BLOCK A ACRES .0691
Census Tract002800
Assessed Land Value$27,540
Assessed Improvement Value$241,170
Assessment Year2025

About this property

Welcome to 3404 Brannon Dr.Waco, Tx! This beautifully updated 3-bedroom, 2-bath home is nestled in the highly desirable Woods neighborhood.The heart of the home is the stunning kitchen, complete with modern cabinets, recessed lighting, luxurious granite countertops, and a cozy breakfast area—perfect for family gatherings.The master suite boasts a remarkable all-wood wall, a renovated ensuite bathroom, and a generous walk-in closet. 2 extra bedrooms are isolated and on other end of home. Very unique floor plan. Enjoy your private, secluded patio, ideal for relaxation or entertaining. A bonus is the beautiful community pool! Centrally located, you'll be minutes away from Waco's best, including restaurants, hospitals, grocery stores, and attractions like Baylor University and the Dr. Pepper Museum. Don’t miss your chance to own this gem!

Investor Tools

Property Icon
$268,710
Estimated Property Value
$145,517Estimated Mortgage Balance
$123,193Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$270,342
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,612 /month
Positive
Cash Flow Estimate:
$537 /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
$354/month
$146/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,899
$268,710
2025
$27,540
$241,170
$268,710
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,899
$268,710

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$147,900
No
First
Jun 27, 2025
Jul 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,517
$123,193
45%
54%
$887/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,033/mo
+$274/mo
5.8%

City: Waco

3404 Brannon Dr | Property Details | No Agent List