$90,000
1108 N 33rd St, Waco, TX, 76707
$117,000 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
FlooringTile
Exterior
Exterior FeaturesNone
Lot Size6,743 sqft
Building Information
Year Built1946
Stories1
Roof Type105
Garage Spaces1
Land Information
APN480060000111000
Lot Number5
SubdivisionBrookview Hills
Land UseResidential
Legal DescriptionBROOKVIEW HILLS LOT 5 BLOCK G ACRES .1548
Census Tract000800
Assessed Land Value$19,560
Assessed Improvement Value$104,580
Assessment Year2025
About this property
Investor opportunity in Waco! 2-bedroom, 1-bath 1946 home with 1,104 sq ft on a 0.15-acre lot in Brookview Hills, right across from S.J. Guthrie Park. Pier-and-beam foundation, wood siding, composition roof, and a front porch. Priced to sell at $90,000 and ready for your renovation plans. Close to Baylor, downtown Waco, shopping, and I-35.
Investor Tools
$24,939Estimated Mortgage Balance
$126,061Estimated Equity
83% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$117,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$906 /month
Positive
Cash Flow Estimate:
$302 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$107/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$531
$106,240
2025
$19,560
$104,580
$124,140
No
Tax History
Year
Tax Paid
Assessed Value
2025
$531
$106,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens Mortgage Corp
Unknown
$48,398
No
First
Dec 27, 2007
Jan 2038
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$24,939
$126,061
83%
17%
$291/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$996/mo
$291/mo
+$705/mo
7.9%
