$269,000
3932 Cumberland Ave, Waco, TX, 76707
On Market
Just Added
Property Lead Type:
Absentee OwnerVacant Homes
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Electric Water Heater, Disposal, Refrigerator
FlooringCeramic Tile, Wood
Exterior
Lot Size7,985 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces1
Land Information
APN480401010018003
Lot Number27
SubdivisionSycamore
Land UseResidential
Legal DescriptionSYCAMORE LOT 27 BLOCK 1 ACRES .1833
Census Tract002700
Assessed Land Value$21,240
Assessed Improvement Value$16,260
Assessment Year2025
About this property
This is a totally remodeled 3 bedrooms, 2 full bathrooms home with 1204 square feet in an established neighborhood. All premium new LG appliances including washer-dryer and refrigerator stay with property. Seller is highly motivated for a fast closing. This home won't last long. Seller is highly motivated for a fast close and actively offering buyer closing cost assistance. Submit clean offers with pre-approval-POF. Text agent for key lockbox code. Please give feedback. Information on this NTREIS site is deemed reliable but not guaranteed.
Investor Tools
$126,576Estimated Mortgage Balance
$6,424Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,614 /month
Positive
Cash Flow Estimate:
$538 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$126/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$843
$37,500
2025
$21,240
$16,260
$37,500
No
Tax History
Year
Tax Paid
Assessed Value
2025
$843
$37,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crebrid Llc
Unknown
$127,500
No
First
May 5, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$126,576
$6,424
4%
95%
$765/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$996/mo
$765/mo
+$231/mo
9.0%
