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

$231,920

NAL Estimated Property Value

3732 & 3734 Vista Cove Drive, Waco, TX, 76705

Off MarketInfo
Beds6 Beds
Baths4 Bath
Baths2,596 Sq Ft
DuplexDuplex
price_per_sqft$173.34 / sqft
Year BuiltBuilt in 2015

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 6Bedrooms 6
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesDishwasher, Disposal
FlooringCarpet, Tile

Exterior

Lot Size2,222 sqft

Building Information

Year Built2015
Stories1
Roof Type105
Garage Spaces2

Land Information

APN480433110002070
Lot Number7
SubdivisionWaterford Village Addition Pud
Land UseResidential
Legal DescriptionWATERFORD VILLAGE ADDITION PUD LOT 7 BLOCK 2 ACRES .051
Census Tract002100
Assessed Land Value$7,220
Assessed Improvement Value$224,700
Assessment Year2025

About this property

Turnkey 100% leased 2015 luxury duplex in the Texas Triangle: one of the hottest real estate markets in the US. Fantastic investment opportunity well located off I-35 and 6, just a short 8 minute to renowned Baylor University and Joanna Gaines' Magnolia Market. Currently leased to great Tenants through March and September 2024 respectively. Professional property management in place and willing to stay on at favorable 5% rate. Property has a very low historical vacancy due to high Tenant demand for the area. Luxury Duplex with 3 bedrooms, 2 baths, 2 car garage and fenced in back yard per side! Full brick on three sides!

Investor Tools

Property Icon
$231,920
Estimated Property Value
$162,423Estimated Mortgage Balance
$69,497Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,700 /month
Positive
Cash Flow Estimate:
$900 /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
$533/month
$700/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,231
$231,920
2025
$7,220
$224,700
$231,920
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,231
$231,920

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Greenstate Cu
Conventional
$168,750
No
First
Apr 10, 2024
May 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,423
$69,497
29%
70%
$1,012/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
$1,712/mo
$-382/mo
6.9%

City: Waco

3732 & 3734 Vista Cove Drive | Property Details | No Agent List