$74,000
NAL Estimated Property Value817 N Patricia St, Waco, TX, 76705
$96,200 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesOther
Exterior
Lot Size5,628 sqft
Building Information
Year Built1963
Stories1
Roof Type105
Garage Spaces1
Land Information
APN200381000089000
Lot Number12B
SubdivisionPassmore
Land UseResidential
Legal DescriptionPASSMORE LOT 12B BLOCK 6 ACRES .1292
Census Tract003200
Assessed Land Value$25,950
Assessed Improvement Value$39,050
Assessment Year2025
About this property
Investors special. 2 bed 1 bath house. 840 sqft of living space. 0.129 acres. Connally ISD in walking distance. Open to all offers!
Investor Tools
$74,000
Estimated Property Value
$0Estimated Mortgage Balance
$74,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$96,200
Rent-to-Value Ratio: 0.72%
Rent Estimate
$900 /month
Positive
Cash Flow Estimate:
$300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$145/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,367
$65,000
2025
$25,950
$39,050
$65,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,367
$65,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$74,000
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
21.2%
