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
Street View of property
Street View
B+
NoAgentList RatingHow are grades calculated?Info

$271,000

NAL Estimated Property Value

5401-03 Laurel Lake Drive, Waco, TX, 76710

Off MarketInfo
Baths0 Bath
Baths2,342 Sq Ft
DuplexDuplex
Year BuiltBuilt in 1965

Property Lead Type:

Off-Market ListHigh EquityCash Buyers

Highlights

Interior

Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Microwave, Refrigerator, Washer

Exterior

Lot Size11,112 sqft

Building Information

Year Built1965
Stories1
Roof Type105
Garage Spaces4

Land Information

APN480266070459003
Lot Number8
SubdivisionLake Air Est
Land UseResidential
Legal DescriptionLAKE AIR EST LOT 8 BLOCK 27 ACRES .2551
Census Tract002600
Assessed Land Value$35,010
Assessed Improvement Value$216,290
Assessment Year2025

About this property

Beautiful NW Waco Duplex in prime location! Directly behind Target, right across from Pentecost Park and just a couple of blocks from HEB. 5401 side features 2BR/1BA with wood laminate flooring in living, dining, hall and kitchen. Light and bright with many windows. Abundant storage with walk in closets and outside storage closets. Darling private patio right off kitchen. Each side has their own driveway and 5401 side has a covered carport with attached storage space. You'll love all of the space in the 5403 side! 2 living areas, formal dining room, eat in kitchen, mudroom off garage, 1 bedroom but finished room off the garage could be used as a 2nd bedroom and 1.5 baths. Beautiful parquet wood flooring in living, dining, hall and kitchen, crown molding, lots of charm and character. Walls of windows for great natural light. Spacious walk in closet in bedroom, 2 car attached garage, attic floored above garage for storage, plenty of parking in back, huge covered carport and sprinkler system.

Investor Tools

Property Icon
$271,000
Estimated Property Value
$0Estimated Mortgage Balance
$271,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,739 /month
Positive
Cash Flow Estimate:
$580 /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
$577/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,573
$251,300
2025
$35,010
$216,290
$251,300
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,573
$251,300

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$271,000
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
N/A
+$1,307/mo
5.8%

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...

5401-03 Laurel Lake Drive | Property Details | No Agent List