$165,000
4230 Hillcrest Dr, Waco, TX, 76710
$214,500 ARV
On Market
Just Added
Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Exterior FeaturesStorage
Lot Size19,166 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces1
Land Information
APN480388000112003
SubdivisionStephens J M
Land UseResidential
Legal DescriptionSTEPHENS J M TRACT G23 BLOCK 2 ACRES .44
Census Tract002600
Assessed Land Value$29,900
Assessed Improvement Value$220,744
Assessment Year2026
About this property
Calling all renovators, and buyers looking for their next project! This 2-bedroom, 2-bath home with a 2-car garage is situated on a corner lot with beautiful mature trees. The property offers plenty of potential for renovation and customization, making it a great opportunity to create value and bring your vision to life. With its appealing lot and established tree canopy, this home is ready for someone to make it shine. Don’t miss the chance to turn this into something special!
Investor Tools
$96,717Estimated Mortgage Balance
$187,283Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$214,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,704 /month
Positive
Cash Flow Estimate:
$568 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$284/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,988
$250,644
2026
$29,900
$220,744
$250,644
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,988
$250,644
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$100,000
No
First
Dec 23, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$96,717
$187,283
65%
34%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,630/mo
$600/mo
+$1,030/mo
6.9%
