$72,000
NAL Estimated Property Value413 Walker St, Waco, TX, 76704
$73,983 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesOther
FlooringOther
Exterior
Exterior FeaturesOther
Lot Size2,875 sqft
Building Information
Year Built1920
Stories1
Roof Type105
Land Information
APN480114000044003
Lot Number35A
SubdivisionDavis E P
Land UseResidential
Legal DescriptionDAVIS E P LOT 35A BLOCK L ACRES .066
Census Tract001500
Assessed Land Value$5,980
Assessed Improvement Value$34,590
Assessment Year2025
About this property
Fix-up Home near downtown
Investor Tools
$72,000
Estimated Property Value
$0Estimated Mortgage Balance
$72,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$73,982
Rent-to-Value Ratio: 0.72%
Rent Estimate
$432 /month
Positive
Cash Flow Estimate:
$144 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$87/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$685
$36,420
2025
$5,980
$34,590
$40,570
No
Tax History
Year
Tax Paid
Assessed Value
2024
$685
$36,420
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$72,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$996/mo
N/A
+$996/mo
16.6%
