$237,000
NAL Estimated Property Value4312 Village Oak Dr, Waco, TX, 76710
$308,100 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher
FlooringCarpet, Ceramic Tile
Exterior
Lot Size2,439 sqft
Building Information
Year Built1971
Stories2
Roof Type105
Garage Spaces2
Land Information
APN480425050072009
Lot Number19
SubdivisionVillage Green
Land UseResidential
Legal DescriptionVILLAGE GREEN LOT 19 BLOCK 1 ACRES .056
Census Tract002800
Assessed Land Value$25,170
Assessed Improvement Value$200,770
Assessment Year2025
About this property
You will feel like you are living in a treehouse with the beautiful windows, decks and wooded view in back! This 3 BD, 2.5 BA, 2000+ sf home features two living areas (or an isolated 4th bedroom), a large formal dining room or additional living area, picture windows of woods in back, wood burning fireplace, granite counters in kitchen, gated front courtyard, community pool and 2 car garage. Property is located minutes from L3, Baylor University, Magnolia, Lake Waco and downtown Waco.
Investor Tools
$237,000
Estimated Property Value
$173,488Estimated Mortgage Balance
$64,260Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$308,100
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,434 /month
Positive
Cash Flow Estimate:
$478 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$556/month
$90/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,491
$225,940
2025
$25,170
$200,770
$225,940
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,491
$225,940
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Central National Bank
Conventional
$199,405
No
First
Nov 4, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,488
$98,512
36%
73%
$1,196/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,354/mo
$1,286/mo
+$68/mo
6.9%
