$85,000
2225 Ross Ave, Waco, TX, 76706
$110,500 ARV
On Market
Just Added
Property Lead Type:
Deal ListARV FlipAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Exterior
Lot Size8,250 sqft
Building Information
Year Built1948
Stories1
Roof Type105
Land Information
APN480037000100012
Lot Number8
SubdivisionBell J D
Land UseResidential
Legal DescriptionBELL J D LOT 8 BLOCK 10 ACRES .1894
Census Tract000598
Assessed Land Value$18,070
Assessed Improvement Value$118,640
Assessment Year2025
Investor Tools
$0Estimated Mortgage Balance
$130,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$110,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$780 /month
Positive
Cash Flow Estimate:
$260 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$268/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,563
$114,000
2025
$18,070
$118,640
$136,710
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,563
$114,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$130,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
N/A
+$1,330/mo
12.3%
