$279,000
NAL Estimated Property Value700 Pawnee Trl, Hewitt, TX, 76643
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringVinyl
Exterior
Lot Size13,525 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces2
Land Information
APN363220000060001
Lot Number9
SubdivisionIndian Creek Est
Land UseResidential
Legal DescriptionINDIAN CREEK EST LOT 9 BLOCK 9 ACRES .3105
Census Tract003708
Assessed Land Value$27,460
Assessed Improvement Value$216,210
Assessment Year2025
About this property
LOCATION, SPACE, GREAT LAYOUT, HUGE BACKYARD, and MOVE IN READY! This home has what you need! Located just steps from parks and Midway ISD schools, a 2 minute drive to restaurants and shopping, and only 10 minutes to Downtown Waco and Baylor! The awesome .3 acre corner lot with a large backyard is a great canvas for endless possibilities of fun and entertainment. Call today for a tour or watch for Open House opportunities coming up!
Investor Tools
$279,000
Estimated Property Value
$80,749Estimated Mortgage Balance
$198,251Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$540/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,082
$243,670
2025
$27,460
$216,210
$243,670
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,082
$243,670
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Unknown
$105,411
No
First
Jul 10, 2015
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$80,749
$198,251
71%
29%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,720/mo
N/A
+$1,720/mo
7.4%
