Last 24 Hours
$339,990
1001 Rambler Dr, Waco, TX, 76710
On Market
Just Added
3 Beds
1 Bath
1,995 Sq Ft
Single Family Residence
$170.42 / sqft
Built in 1964Property Lead Type:
BankruptcyAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Indoor Fireplace
Garage Available
Heating
CoolingAppliancesDishwasher, Electric Range, Disposal, Ice Maker, Microwave, Refrigerator
Exterior
Lot Size11,522 sqft
Building Information
Year Built1964
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480101010090005
Lot Number3
SubdivisionCountry Club Est
Land UseResidential
Legal DescriptionCOUNTRY CLUB EST LOT 3 BLOCK B ACRES .2645
Census Tract002501
Assessed Land Value$24,998
Assessed Improvement Value$221,251
Assessment Year2026
Investor Tools
$205,729Estimated Mortgage Balance
$93,271Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,040 /month
Positive
Cash Flow Estimate:
$680 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$457/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,988
$246,249
2026
$24,998
$221,251
$246,249
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,988
$246,249
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Loan Servicing Llc
Fha
$229,249
Yes
First
Jun 23, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,729
$93,271
31%
69%
$1,375/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,630/mo
$1,375/mo
+$255/mo
6.5%
12.4%