$215,000
3436 Daughtrey Ave, Waco, TX, 76711
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
Exterior
Lot Size7,157 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces1
Land Information
APN480424010102006
Lot Number10
SubdivisionValley View
Land UseResidential
Legal DescriptionVALLEY VIEW LOT 10 BLOCK 5 ACRES .1643
Census Tract004300
Assessed Land Value$19,750
Assessed Improvement Value$63,250
Assessment Year2025
About this property
Charming and freshly updated, this spacious 3-bedroom, 1-bath home is just around the corner from Kendrick Park. Fresh paint, new flooring, updated siding and refreshed finishes create a welcoming, move-in-ready space. A new HVAC system and water heater offer added peace of mind, while the carport provides covered parking and an exterior storage closet keeps extras tucked away.
Investor Tools
$78,841Estimated Mortgage Balance
$94,159Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,290 /month
Positive
Cash Flow Estimate:
$430 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$228/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,866
$83,000
2025
$19,750
$63,250
$83,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,866
$83,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Grady Williams
Unknown
$79,300
No
First
May 1, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$78,841
$94,159
54%
46%
$476/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,560/mo
$476/mo
+$1,084/mo
10.8%
