$147,000
NAL Estimated Property Value3517 Leland Ave, Waco, TX, 76708
$167,917 ARV
Off Market
Property Lead Type:
BankruptcyDeal ListAbsentee Owner
Highlights
Interior
AppliancesNone
Exterior
Lot Size5,998 sqft
Building Information
Year Built1952
Stories1
Roof Type105
Land Information
APN480417000241003
Lot Number15,16
SubdivisionTravis Park
Land UseResidential
Legal DescriptionTRAVIS PARK LOT 15 16 BLOCK 13 ACRES .1377
Census Tract002700
Assessed Land Value$18,120
Assessed Improvement Value$80,900
Assessment Year2025
Investor Tools
$147,000
Estimated Property Value
$358,590Estimated Mortgage Balance
$147,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$167,916
Rent-to-Value Ratio: 0.72%
Rent Estimate
$882 /month
Positive
Cash Flow Estimate:
$294 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$252/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,295
$99,020
2025
$18,120
$80,900
$99,020
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,295
$99,020
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alliance Bank Central Texas
Open End Mortgage / Open End With Future Advance Clause
$327,000
No
First
Oct 7, 2021
Oct 2022
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$358,590
N/A
0%
244%
$2,347/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,010/mo
$2,347/mo
$-1,337/mo
8.2%
