$204,000
NAL Estimated Property Value4408 Athens Ave, Waco, TX, 76710
$238,456 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesVented Exhaust Fan, Gas Water Heater
FlooringTile, Wood
Exterior
Lot Size8,986 sqft
Building Information
Year Built1952
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480106010013008
Lot Number5
SubdivisionCrestview
Land UseResidential
Legal DescriptionCRESTVIEW LOT 5 BLOCK 2 ACRES .2063
Census Tract002498
Assessed Land Value$23,360
Assessed Improvement Value$140,160
Assessment Year2025
About this property
Doll house in the heart of Waco. This 3BR/1BA home features lovely hardwood floors and large open living area. Breakfast area off kitchen with view of large, fenced backyard. Updated bathroom, light fixtures and designer paint colors. Two car detached carport. $144,900
Investor Tools
$204,000
Estimated Property Value
$122,980Estimated Mortgage Balance
$81,020Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$238,455
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,224 /month
Positive
Cash Flow Estimate:
$408 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$403/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,821
$163,520
2025
$23,360
$140,160
$163,520
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,821
$163,520
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial Savings Fa
Fha
$142,274
Yes
First
Jul 13, 2019
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$122,980
$81,020
39%
60%
$854/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$854/mo
+$453/mo
7.7%
