$1,099,000
NAL Estimated Property Value8 Club Estates Ct, Waco, TX, 76710
$1,321,482 ARV
Off Market
Highlights
Interior
Exterior
Lot Size1.14 acres
Building Information
Year Built2024
Stories2
Roof Type105
Garage Spaces3
Land Information
APN480181030001150
Lot Number15
SubdivisionFish Pond Club
Land UseResidential
Legal DescriptionFISH POND CLUB LOT 15 BLOCK 1 ACRES 1.14
Census Tract002501
Assessed Land Value$485,660
Assessed Improvement Value$470,620
Assessment Year2025
Investor Tools
$1,099,000
Estimated Property Value
$0Estimated Mortgage Balance
$1,099,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,321,482
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,594 /month
Positive
Cash Flow Estimate:
$2,198 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,371/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,955
$956,280
2025
$485,660
$470,620
$956,280
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,955
$956,280
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,099,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,354/mo
N/A
+$1,354/mo
1.5%
