Last 24 Hours
$287,880
NAL Estimated Property Value3525 Pine Ave, Waco, TX, 76708
Off Market
3 Beds
2 Bath
1,708 Sq Ft
Built in 2022Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating
CoolingExterior
Lot Size7,200 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Land Information
APN480270040001002
Lot Number1
SubdivisionLenamon Re Sub
Land UseResidential
Legal DescriptionLENAMON RE SUB LOT 1 BLOCK A ACRES .1653
Census Tract002700
Assessed Land Value$20,300
Assessed Improvement Value$267,580
Assessment Year2025
About this property
Beautiful corner lot just waiting for a new home to be built upon it! Located on the corner of Pine Avenue and Landon Branch, just moments from Lake Waco, the Heart of Texas Fairgrounds, and the convenience of Valley Mills Drive. Come drive by and take a look today!
Investor Tools
$287,880
Estimated Property Value
$195,072Estimated Mortgage Balance
$92,808Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,727 /month
Positive
Cash Flow Estimate:
$576 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$540/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,043
$287,880
2025
$20,300
$267,580
$287,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,043
$287,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wyndas Llc
Purchase Money Mortgage
$205,030
No
First
Sep 1, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$195,072
$92,808
32%
68%
$1,230/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
$1,230/mo
+$100/mo
5.5%
12.4%