$154,000
NAL Estimated Property Value3905 Sherry Ln, Waco, TX, 76711
$164,694 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Water Heater, Refrigerator
FlooringVinyl
Exterior
Exterior FeaturesGarden
Lot Size11,408 sqft
Building Information
Year Built1961
Stories1
Roof Type105
Garage Spaces3
Land Information
APN480046010675005
Lot Number2
SubdivisionBeverly Hills
Land UseResidential
Legal DescriptionBEVERLY HILLS LOT 2 BLOCK 9 ACRES .2619
Census Tract004300
Assessed Land Value$19,510
Assessed Improvement Value$114,490
Assessment Year2025
About this property
Discover 3905 Sherry Lane, a well-maintained home in a desirable Waco location. This property features 3 bedrooms, 1.5 bathrooms, newly made ready. Enjoy comfortable living spaces and a convenient layout perfect for modern lifestyles. Benefit from proximity to local schools, shopping, and dining. Ideal for first-time homebuyers or those seeking a peaceful retreat. This property has a large backyard and a 672 sq ft detached garage.
Investor Tools
$154,000
Estimated Property Value
$152,406Estimated Mortgage Balance
$1,826Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$164,694
Rent-to-Value Ratio: 0.72%
Rent Estimate
$959 /month
Positive
Cash Flow Estimate:
$320 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$282/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,615
$134,000
2025
$19,510
$114,490
$134,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,615
$134,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$155,138
Yes
First
Apr 30, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$152,406
$1,594
1%
99%
$931/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,560/mo
$931/mo
+$629/mo
12.2%
