$317,300
NAL Estimated Property Value3700 Woodhill Cir, Waco, TX, 76710
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater, Microwave, Vented Exhaust Fan
FlooringOther, Tile, Vinyl
Exterior
Exterior FeaturesOther
Lot Size2,871 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480407090087006
Lot Number1
SubdivisionWoods
Land UseResidential
Legal DescriptionWOODS LOT 1 BLOCK F ACRES .0659
Census Tract002800
Assessed Land Value$26,260
Assessed Improvement Value$291,040
Assessment Year2025
About this property
Move-in ready, updated patio home in coveted Woods development! Conveniently located and nestled among a backdrop of thick greenery, this home offers peace & quiet, low maintenance, morning birdsong and a gorgeous community pool. 3 large bedrooms and 2 full baths. Natural light around each corner. Large master suite including sitting area, fireplace and patio doors. This home is truly turn-key and ready for its new owners! Low HOA fee covers lawn care, sprinkler system, pool and common areas
Investor Tools
$317,300
Estimated Property Value
$266,521Estimated Mortgage Balance
$50,779Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,904 /month
Positive
Cash Flow Estimate:
$635 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$776/month
$130/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,729
$317,300
2025
$26,260
$291,040
$317,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,729
$317,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Austin Bank Texas Na
Commercial
$285,000
No
First
Nov 18, 2022
Nov 2023
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$266,521
$50,779
16%
84%
$1,709/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,839/mo
$-532/mo
4.9%
