$253,000
NAL Estimated Property Value3933 Rimfire Rd, Waco, TX, 76705
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Range, Electric Water Heater, Microwave
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size6,098 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Garage Spaces2
Land Information
APN280430210018210
Lot Number21
SubdivisionSouth Fork Ph 13
Land UseResidential
Legal DescriptionSOUTH FORK PH 13 LOT 21 BLOCK 18 ACRES .14
Census Tract001700
Assessed Land Value$36,470
Assessed Improvement Value$216,530
Assessment Year2025
About this property
Located in Falcon Pointe LP in the South Fork Addition Just Built! Beautiful, brand new home, with 3 bedrooms, 2 bathrooms, a 2 car garage. This modern layout boasts a kitchen with granite countertops and an open floor plan. The master suite includes a walk-in shower, closet, garden tub, and dual sinks. Situated in a new community with an active Homeowners Association.
Investor Tools
$253,000
Estimated Property Value
$182,937Estimated Mortgage Balance
$70,063Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,518 /month
Positive
Cash Flow Estimate:
$506 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$624/month
$420/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,229
$253,000
2025
$36,470
$216,530
$253,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,229
$253,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Unknown
$183,200
No
First
May 27, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,937
$70,063
27%
72%
$1,099/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,519/mo
$-212/mo
6.2%
