$145,000
3917 BOSQUE Boulevard 19, Waco, TX, 76710
$175,485 ARV
On Market
Property Lead Type:
Must-SellAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Range, Refrigerator
FlooringVinyl
Exterior
Lot Size7,802 sqft
Building Information
Year Built1948
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480039000149006
Lot Number12
SubdivisionBelmont Gardens 1 & 3
Land UseResidential Duplex Real Multi Family
Legal DescriptionBELMONT GARDENS 1 & 3 LOT 12 BLOCK 13 ACRES .1791
Census Tract002700
Assessed Land Value$21,060
Assessed Improvement Value$86,870
Assessment Year2025
About this property
GREAT INVESTOR OPPORTUNITY! THIS DUPLEX WAS RENOVATED 5 YEARS AGO AND REMAINS IN GOOD CONDITION UPDATES WERE NEW PAINT AND VINYL PLANK FLOORING. EACH UNIT IS ONE BEDROOM/ 1 BATH AND COMES WITH GOOD CURRENT TENANTS. KITCHENETTE COMES WITH RANGE AND REFRIGERATOR. GREAT LOCATION - CLOSE TO SHOPPING, SCHOOLS AND HEALTHCARE. MAKE AN APPOINTMENT TODAY! SELLER VERY MOTIVATED. SQUARE FOOTAGE SHALL BE VERIFIED BY A BUYERS INDEPENDENT APPRAISAL.
Investor Tools
$68,124Estimated Mortgage Balance
$75,876Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$175,485
Rent-to-Value Ratio: 0.72%
Rent Estimate
$870 /month
Positive
Cash Flow Estimate:
$290 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$260/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,396
$107,930
2025
$21,060
$86,870
$107,930
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,396
$107,930
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rthb Capital Gr0up Llc
Unknown
$78,300
No
First
Oct 9, 2019
Nov 2024
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$68,124
$75,876
52%
47%
$470/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,354/mo
$470/mo
+$884/mo
11.3%
