$143,000
NAL Estimated Property Value925 Dawson St, Waco, TX, 76704
$153,134 ARV
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Range, Electric Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size6,251 sqft
Building Information
Year Built1942
Stories1
Roof Type105
Land Information
APN480342000166006
Lot Number7
SubdivisionQuinn Paul
Land UseResidential
Legal DescriptionQUINN PAUL LOT 7 BLOCK 8 ACRES .1435
Census Tract001402
Assessed Land Value$11,560
Assessed Improvement Value$67,421
Assessment Year2025
About this property
Charming home recently renovated and move in ready with all appliances! This 3bed 1 bath home is situated on a spacious lot in the heart of Waco boasting new updates including: New Roof, New Interior two tone paint and New exterior Paint, New LVP flooring, New Carpet, New AC heating units, New light fixtures, New ceiling fans, and updated kitchen including New Range, New Fridge, New granite countertops, and black hardware. Private laundry space with stackable washer and dryer unit. Must see!
Investor Tools
$143,000
Estimated Property Value
$87,730Estimated Mortgage Balance
$55,270Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$153,133
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,050 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$208/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,782
$78,981
2025
$11,560
$67,421
$78,981
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,782
$78,981
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loan Funder Llc
Commercial
$91,000
No
First
May 22, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$87,730
$55,270
38%
61%
$546/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$996/mo
$546/mo
+$450/mo
8.4%
