$850,000
1303 James Ave, Waco, TX, 76706
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDryer, Dishwasher, Microwave, Refrigerator, Washer
FlooringCarpet
Exterior
Lot Size8,250 sqft
Building Information
Year Built2004
Stories2
Roof Type112
Garage Spaces3
Land Information
APN480262000009003
Lot Number9
SubdivisionKyger
Land UseResidential
Legal DescriptionKYGER LOT 9 BLOCK 1 ACRES .1894
Census Tract000402
Assessed Land Value$125,810
Assessed Improvement Value$210,190
Assessment Year2025
Investor Tools
$0Estimated Mortgage Balance
$579,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,100 /month
Positive
Cash Flow Estimate:
$1,700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$871/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,555
$336,000
2025
$125,810
$210,190
$336,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,555
$336,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$579,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,370/mo
N/A
+$1,370/mo
2.8%
