$181,000
NAL Estimated Property Value3916 Cumberland Ave, Waco, TX, 76707
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Water Heater
FlooringCarpet, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size8,276 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces3
Land Information
APN480308010002006
Lot Number2
SubdivisionMccune
Land UseResidential
Legal DescriptionMCCUNE LOT 2 BLOCK 1 ACRES .19
Census Tract002700
Assessed Land Value$21,850
Assessed Improvement Value$147,972
Assessment Year2025
About this property
Well maintained 3BR/1.5BA home in the heart of Waco. This home features new carpet in living area. Kitchen features breakfast area, pantry, freestanding range and dishwasher. All bedrooms are nice size and master bedroom has two closets. HVAC is approximately 2 years old. Water heater new in 2021. Exterior features gutters, siding and perma stone. One car garage. Fenced backyard.
Investor Tools
$181,000
Estimated Property Value
$168,578Estimated Mortgage Balance
$12,422Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,086 /month
Positive
Cash Flow Estimate:
$362 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$457/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,575
$169,822
2025
$21,850
$147,972
$169,822
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,575
$169,822
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ally Bank
Conventional
$174,300
No
First
Jul 26, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,578
$12,422
6%
93%
$1,046/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,046/mo
+$261/mo
8.7%
