Last 24 Hours
$380,000
2125 Burnett Ave, Waco, TX, 76706
On Market
Just Added
2 Beds
1 Bath
2,064 Sq Ft
Single Family Residence
$184.11 / sqft
Built in 2019Property Lead Type:
Deal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Heating
CoolingAppliancesElectric Range
FlooringConcrete
Exterior
Lot Size8,233 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Land Information
APN480037000075001
Lot Number8
SubdivisionBell J D
Land UseResidential
Legal DescriptionBELL J D LOT 8 BLOCK 8 ACRES .189
Census Tract000598
Assessed Land Value$18,030
Assessed Improvement Value$231,000
Assessment Year2025
About this property
RENTED DUPLEX! This duplex offers a practical layout with 3 bedrooms and 2 bathrooms on each side. Both units feature durable concrete flooring, functional living spaces, and a straightforward design that makes everyday living easy. Situated on a corner lot with two separate driveways, the property offers convenient parking and easy access for each unit. Unit A leased until August 2027, Unit B leased until May 2027.
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
$3,474 /month
Positive
Cash Flow Estimate:
$1,158 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$602/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,334
$192,780
2025
$18,030
$231,000
$249,030
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,334
$192,780
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
$1,010/mo
N/A
+$1,010/mo
2.1%
12.4%