$360,000
10709 Fallbrook Rd, Waco, TX, 76708
$361,364 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal
Exterior
Lot Size6,129 sqft
Building Information
Year Built2015
Stories2
Roof Type105
Garage Spaces2
Land Information
APN180027750008140
Lot Number14
SubdivisionBrentwood Sub Ph 1
Land UseResidential
Legal DescriptionBRENTWOOD SUB PH 1 LOT 14 BLOCK 8 ACRES .1407
Census Tract004104
Assessed Land Value$34,320
Assessed Improvement Value$309,990
Assessment Year2025
About this property
Beautiful traditional garden style home with an added media room for entertaining family and guests! 2 dining areas for special occasions and or holidays! Or convert large dining area into another living area! 4 bedrooms with the master downstairs! Fireplace for cozy movie, or dinner nights! Has a concrete patio and good size yard to expand upon with outdoor living potential! Very nice move in ready home! Great schools and Waco city home lifestyle living! Great shops with the popular Magnolia home decor and shops close by!
Investor Tools
$177,247Estimated Mortgage Balance
$189,753Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$361,363
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,202 /month
Positive
Cash Flow Estimate:
$734 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$611/month
$325/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,502
$344,310
2025
$34,320
$309,990
$344,310
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,502
$344,310
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$198,300
No
First
Mar 18, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,247
$189,753
51%
48%
$1,189/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,370/mo
$1,514/mo
$-144/mo
4.5%
