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

$446,550

NAL Estimated Property Value

3412 Hearthwood Cir, Waco, TX, 76708

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths2,775 Sq Ft
price_per_sqft$129.37 / sqft
Year BuiltBuilt in 1991

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesGas Water Heater, Microwave, Refrigerator
FlooringCarpet, Laminate, Tile

Exterior

Exterior FeaturesRain Gutters
Lot Size15,246 sqft

Building Information

Year Built1991
Stories1
Roof Type105
Garage Spaces2

Land Information

APN480090040140050
Lot Number14
SubdivisionChimney Hill
Land UseResidential
Legal DescriptionCHIMNEY HILL LOT 14 BLOCK 7 ACRES .35
Census Tract002800
Assessed Land Value$48,640
Assessed Improvement Value$397,910
Assessment Year2025

About this property

Nestled in the serene neighborhood of Chimney Hill, 3412 Hearthwood Cir is a well-maintained 3-bedroom, 2-bath home situated on a peaceful cul-de-sac. The home’s exterior is equally inviting, featuring a beautifully landscaped front yard with manicured shrubs and a charming walkway leading to the front door. The spacious lawn is framed by mature trees, offering shade and a picturesque setting. Inside, the open floor plan offers ample potential for customization. The kitchen is a standout with Corian countertops, a center island, tile backsplash, a gas range with a microwave vent-a-hood, dishwasher, and ample cabinet and counter space, including a breakfast bar for casual dining. Located just moments from Lake Waco, this home perfectly blends comfort, convenience, and outdoor appeal.

Investor Tools

Property Icon
$446,550
Estimated Property Value
$305,029Estimated Mortgage Balance
$141,521Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,679 /month
Positive
Cash Flow Estimate:
$893 /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
$1,091/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,854
$446,550
2025
$48,640
$397,910
$446,550
No

Tax History

Year
Tax Paid
Assessed Value
2024
$10,854
$446,550

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Champions Lending Llc
Va
$314,381
Yes
First
Sep 27, 2024
Oct 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$305,029
$141,521
31%
68%
$1,885/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
$1,885/mo
$-555/mo
3.6%

City: Waco

3412 Hearthwood Cir | Property Details | No Agent List