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

$124,920

NAL Estimated Property Value

504 Garrison St, Waco, TX, 76704

$132,668 ARVInfo
Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths1,032 Sq Ft
price_per_sqft$67.73 / sqft
Year BuiltBuilt in 1944

Property Lead Type:

Off-Market ListDeal ListARV FlipAbsentee OwnerVacant Homes

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
AppliancesNone

Exterior

Lot Size5,702 sqft

Building Information

Year Built1944
Stories1
Roof Type105

Land Information

APN480420000052005
Lot NumberA3
SubdivisionTurner-Cltn-Turner
Land UseResidential
Legal DescriptionTURNER-CLTN-TURNER LOT A3 BLOCK 5 ACRES .1309
Census Tract001500
Assessed Land Value$10,890
Assessed Improvement Value$114,030
Assessment Year2025

About this property

Investor Special — 2 Bed • 1 Bath • Huge upside! Prime value opportunity in East Riverside: 504 Garrison St is a 1,032 sq ft, single-level home on a generous 5,700+ sq ft lot. With two bedrooms, one bath, and classic ’40s charm, this property is being sold as-is and priced to reflect it needs TLC. Bring your vision: renovate, rent, or flip. With short drives into downtown, a spacious lot, and a layout that’s easy to work with — this one’s ready for the next owner to unlock its full potential.

Investor Tools

Property Icon
$124,920
Estimated Property Value
$988,339Estimated Mortgage Balance
$0Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$132,668
Rent-to-Value Ratio: 0.72%
Rent Estimate
$750 /month
Positive
Cash Flow Estimate:
$250 /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
$223/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,057
$124,920
2025
$10,890
$114,030
$124,920
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,057
$124,920

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tfnb Your Bank For Life
Credit Line (Revolving) / Heloc
$1,000,000
No
First
Sep 5, 2025
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$988,339
N/A
0%
791%
$5,996/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$996/mo
$5,996/mo
$-5,000/mo
9.6%

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...

504 Garrison St | Property Details | No Agent List