Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Street View of property
Street View

$546,000

419 Rogers Hill Spur, Waco, TX, 76705

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths2,178 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$337.47 / sqft
Year BuiltBuilt in 2018

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
HeatingHeating
CoolingCooling
AppliancesElectric Water Heater, Microwave, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Laminate, Tile

Exterior

Lot Size4.26 acres

Building Information

Year Built2018
Stories1
Roof Type105

Land Information

APN200720310005000
Lot Number4B,5A
SubdivisionRed Oak Farms Addition
Land UseResidential
Legal DescriptionRED OAK FARMS ADDITION LOT 5A 4B BLOCK 1 ACRES 4.259
Census Tract003402
Assessed Land Value$70,840
Assessed Improvement Value$290,934
Assessment Year2025

About this property

This gorgeous new listing in the quaint countryside is a true gem! Situated off FM933, this 4-acre property showcases the serene beauty of rolling hills and mature shade trees, providing the ultimate in privacy. Despite its tranquil setting, it's just minutes from Waco and all its amenities, making it the best of both worlds. Currently operating as an Airbnb with an impressive annual income of $100,000, this home presents an incredible investment opportunity. Plus, it’s being sold fully furnished—what a bonus! It could also serve as the perfect family residence. Step inside to a spacious open-concept living area, featuring antique barn wood beams from the early 1800s. Natural light floods the space through large windows, providing picturesque views of the countryside. The living area seamlessly connects to the dining space and a chef's dream kitchen, complete with ample storage, granite countertops, stainless steel appliances, and a beautiful tiled backsplash. The living quarters are designed for comfort, featuring a spacious master suite with a private bathroom that includes dual sinks, a dual-head shower, a separate tiled tub, and a walk-in closet. Two additional bedrooms provide ample space for family or guests. As an added bonus, there’s a detached game room perfect for entertaining or relaxing. Out back, enjoy a huge covered patio, ideal for watching the vibrant sunsets and hosting gatherings. Don’t miss out on this fantastic opportunity—whether as an investment or your family’s new home!

Investor Tools

Property Icon
$546,000
Estimated Property Value
$400,500Estimated Mortgage Balance
$178,890Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,410 /month
Positive
Cash Flow Estimate:
$1,470 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$717/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,878
$361,774
2025
$70,840
$290,934
$361,774
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,878
$361,774

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tfnb Your Bank For Life
Commercial
$400,500
No
First
Dec 17, 2021
Dec 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$367,110
$178,890
32%
67%
$2,402/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$2,402/mo
$-1,095/mo
2.9%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Waco

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

419 Rogers Hill Spur | Property Details | No Agent List