$128,000
NAL Estimated Property Value404 S Waco Street, Hillsboro, TX, 76645
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Dryer, Electric Oven, Electric Range, Electric Water Heater, Washer
FlooringVinyl
Exterior
Lot Size3,049 sqft
Building Information
Year Built2009
Land Information
APN113781
Lot Number2A
SubdivisionKnox Addn
Land UseResidential
Legal DescriptionKNOX ADDN LT 2A
Census Tract960900
Assessed Land Value$7,220
Assessed Improvement Value$86,000
Assessment Year2025
About this property
MOVE-IN READY! Appliances included are a whirlpool washer and dryer, may tag refrigerator, and an electric stove top oven. 404 S. Waco St. has been recently updated including luxury vinyl plank throughout and central heating & air conditioning. Located in the community of Hillsboro, which is approximately one hour south of DFW international airport and thirty minutes north of Waco. This home is conventionally situated minutes away from medical, downtown food, shopping, and the historical district with easy access to I-35, schedule your showing now.
Investor Tools
$128,000
Estimated Property Value
$118,531Estimated Mortgage Balance
$9,469Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$774 /month
Positive
Cash Flow Estimate:
$258 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$90/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$444
$93,220
2025
$7,220
$86,000
$93,220
No
Tax History
Year
Tax Paid
Assessed Value
2025
$444
$93,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Link
Fha
$123,717
Yes
First
Aug 25, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$118,531
$9,469
7%
93%
$765/mo
