$272,240
NAL Estimated Property Value9412 Riviera Dr, Waco, TX, 76712
$286,757 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size7,318 sqft
Building Information
Year Built1995
Stories1
Roof Type105
Garage Spaces2
Land Information
APN360363020146007
Lot Number10
SubdivisionRoyalton
Land UseResidential
Legal DescriptionROYALTON LOT 10 BLOCK E ACRES .168
Census Tract003711
Assessed Land Value$22,990
Assessed Improvement Value$249,250
Assessment Year2025
About this property
This 3 bedroom/2 bath home is located in Midway Isd near the schools. It had a large primary bedroom along with 2 more spacious bedrooms. Large open living area separates the bedrooms. Home recently had new flooring installed. This home is ready for move in now. Please contact agent to set up your showing or have your realtor reach out.
Investor Tools
$272,240
Estimated Property Value
$266,239Estimated Mortgage Balance
$6,001Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$286,756
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,633 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$549/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,231
$272,240
2025
$22,990
$249,250
$272,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,231
$272,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Neighborhood Loans
Va
$268,580
Yes
First
Nov 14, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$266,239
$6,001
2%
98%
$1,611/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$1,611/mo
$-141/mo
6.5%
