$244,000
NAL Estimated Property Value5219 Loch Lomond Dr, Waco, TX, 76710
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Water Heater, Disposal, Vented Exhaust Fan
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesGarden
Lot Size14,501 sqft
Building Information
Year Built1962
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480266070353002
Lot Number20
SubdivisionLake Air Est
Land UseResidential
Legal DescriptionLAKE AIR EST LOT 20 BLOCK 23 ACRES .3329
Census Tract002600
Assessed Land Value$38,280
Assessed Improvement Value$186,720
Assessment Year2025
About this property
You will want to see this home on a large corner lot in Waco. This 3BR/2BA home features formal living/dining combo plus second living area open to kitchen. Kitchen features granite counter tops, built in gas cooktop, dishwasher, built in oven and disposal. Second living features built in shelves/cabinets. Screened in sun porch for entertaining. Large 16x30 workshop with electricity. Newer HVAC system (approx. 3-4 years). Attached, side entry two car garage. Garden area. Sprinkler system. $249,900
Investor Tools
$244,000
Estimated Property Value
$130,476Estimated Mortgage Balance
$113,524Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,499 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$616/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,168
$225,000
2025
$38,280
$186,720
$225,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,168
$225,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$90,000
No
First
Jan 9, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$130,476
$113,524
46%
53%
$810/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$810/mo
+$497/mo
6.4%
