Last 24 Hours
$110,000
2013 S 22nd St, Waco, TX, 76706
$143,000 ARV
On Market
Just Added
2 Beds
1 Bath
990 Sq Ft
Single Family Residence
$111.11 / sqft
Built in 1949Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Garage Available
Heating
CoolingAppliancesGas Range, Gas Water Heater
FlooringCarpet, Linoleum
Exterior
Lot Size8,581 sqft
Building Information
Year Built1949
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480202000034007
Lot Number4
SubdivisionGrand Blvd
Land UseResidential
Legal DescriptionGRAND BLVD LOT 4 BLOCK G ACRES .197
Census Tract000598
Assessed Land Value$30,030
Assessed Improvement Value$111,440
Assessment Year2025
About this property
This 2 bedroom, 2 bath home could be your next home or investment on a 0.197 acre lot! Whether you're searching for your next home, looking to add to your investment portfolio, this property is full of potential. Located minutes to Baylor University, downtown Waco, major roadways, schools, and everyday essentials. Don't miss out, schedule a showing today.
Investor Tools
$0Estimated Mortgage Balance
$154,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$143,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$924 /month
Positive
Cash Flow Estimate:
$308 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$127/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$756
$127,553
2025
$30,030
$111,440
$141,470
No
Tax History
Year
Tax Paid
Assessed Value
2025
$756
$127,553
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$154,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,010/mo
N/A
+$1,010/mo
7.9%
12.4%