$388,000
NAL Estimated Property Value5409 Black Horse Court, Waco, TX, 76708
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave
FlooringCeramic Tile, Vinyl
Exterior
Lot Size8,276 sqft
Building Information
Garage Spaces2
Land Information
APN180101160004100
Lot Number10
SubdivisionCopper Springs Addn Ph 2
Land UseResidential
Legal DescriptionCOPPER SPRINGS ADDN PH 2 LOT 10 BLOCK 4 ACRES .19
Census Tract004105
Assessed Land Value$42,130
Assessment Year2025
Investor Tools
$388,000
Estimated Property Value
$305,072Estimated Mortgage Balance
$82,928Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,340 /month
Positive
Cash Flow Estimate:
$780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$240/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$938
$42,130
2025
$42,130
N/A
$42,130
No
Tax History
Year
Tax Paid
Assessed Value
2024
$938
$42,130
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Granite Community Bank
Unknown
$306,400
No
First
Feb 16, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$305,072
$82,928
21%
79%
$1,838/mo
