$299,500
1413 Holly Vista St, Waco, TX, 76711
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesMicrowave
FlooringLaminate
Exterior
Exterior FeaturesPrivate Yard
Lot Size8,999 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480233000049002
Lot Number7,8
SubdivisionHolly Vista
Land UseResidential
Legal DescriptionHOLLY VISTA LOT 7 8 BLOCK 2 ACRES .2066
Census Tract004300
Assessed Land Value$22,860
Assessed Improvement Value$139,140
Assessment Year2025
About this property
This beautifully remodeled 3-bedroom, 2-bath home offering 1,689 sq. ft. of living space! Completely updated throughout with a NEW HVAC system, NEW roof, NEW wood privacy fence, and fresh finishes throughout. The spacious master bedroom features a huge walk-in closet, while an additional back room to the house offers flexible space for storage, an office, or bonus room. Enjoy a great-sized backyard perfect for relaxing or entertaining. Move-in ready and waiting for its new owners!
Investor Tools
$66,633Estimated Mortgage Balance
$95,367Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,797 /month
Positive
Cash Flow Estimate:
$599 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$371/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,642
$162,000
2025
$22,860
$139,140
$162,000
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2025
$3,642
$162,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fidelity Bank Of Texas
Investor Non-Conforming Loan
$54,000
No
First
Jan 9, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$66,633
$95,367
58%
41%
$404/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,190/mo
$404/mo
+$786/mo
8.8%
