$244,000
NAL Estimated Property Value5830 Stratford Dr, Waco, TX, 76710
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Vented Exhaust Fan
FlooringLaminate, Tile, Vinyl
Exterior
Lot Size6,987 sqft
Building Information
Year Built1972
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480349050061006
Lot Number7
SubdivisionRichland Hills
Land UseResidential
Legal DescriptionRICHLAND HILLS LOT 7 BLOCK D ACRES .1604
Census Tract002302
Assessed Land Value$24,670
Assessed Improvement Value$211,880
Assessment Year2025
About this property
Location, location, location! This home is located near shopping, hospitals and restaurants. Home features 3BR/2BA. Living area has wood burning fireplace and wood look flooring. Kitchen has cook top, built in oven, built in dishwasher and breakfast area. Isolated primary bedroom. Privacy fenced backyard. Two car garage. Priced to sell at $234,900.
Investor Tools
$244,000
Estimated Property Value
$212,667Estimated Mortgage Balance
$31,333Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,464 /month
Positive
Cash Flow Estimate:
$488 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$396/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,538
$236,550
2025
$24,670
$211,880
$236,550
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,538
$236,550
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Va
$223,900
Yes
First
Aug 4, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,667
$31,333
12%
87%
$1,343/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,343/mo
$-36/mo
6.4%
