$175,000
NAL Estimated Property Value4616 Erath St, Waco, TX, 76710
$211,085 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Microwave, Refrigerator
FlooringTile, Vinyl, Wood
Exterior
Lot Size10,759 sqft
Building Information
Year Built1953
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480089010007005
Lot Number2
SubdivisionChampion
Land UseResidential
Legal DescriptionCHAMPION LOT 2 BLOCK 2 ACRES 0.247
Census Tract002498
Assessed Land Value$25,180
Assessed Improvement Value$149,820
Assessment Year2025
About this property
Investors, take a look at this one! Classic mid-century ranch priced for updating with your own personal touches. Large formal living and dining area with picture windows plus a bonus room off the kitchen that could make a great second living room, home office, or even a third bedroom. Two good-sized bedrooms, two-car garage, and backyard shed with window air conditioning unit perfect for a hobby room or man cave. House ie being sold as-is.
Investor Tools
$175,000
Estimated Property Value
$150,774Estimated Mortgage Balance
$24,226Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$211,085
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,050 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$311/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,861
$175,000
2025
$25,180
$149,820
$175,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,861
$175,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Unknown
$151,430
No
First
Feb 27, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,774
$24,226
13%
86%
$908/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$996/mo
$908/mo
+$88/mo
6.8%
