$189,900*
●
Condo -
Off Market
2903 Lake Shore Drive #305
Waco, TX 76708
2 Beds
2 Baths
1,178 Ft²
$171,000 - $207,000
Reference Base Price*
0.00%
Since Dec 1, 2023
National-US
Primary Model
About This Property
Charming and well maintained Window Box Condo ready for you to call
home. Inviting kitchen and dining area on the entry level along
with guest bedroom and bathroom. Isolated master bedroom and
bathroom on the lower level with living room, beautiful tall
windows. Relax on the patio and enjoy the gorgeous views of the
woods, dam and evening sunset. Take a short walk to the
community pool for a swim or visit with friends. Additional storage
space behind the pool. 1/2 mile to the Lake Waco Hike and Bike
Trial. Minutes to downtown and Baylor University. HOA covers
exterior maintenance, access to community pool, water and
sewer.
The manager has listed the unit size as 1178 square feet.
The manager has listed the unit size as 1178 square feet.
Unit Size
1,178 Ft²
Days on Market
-
Land Size
-
Price per sqft
$161
Property Type
Condo
Property Taxes
$322
HOA Dues
$353
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Nov 14, 2023 | No longer available | - | |
| No longer available | |||
| Nov 7, 2023 | Price Decreased |
$189,900
↓ $8K
(3.9%) | |
| Price Decreased | |||
| Sep 30, 2023 | Price Decreased |
$197,500
↓ $3K
(1.3%) | |
| Price Decreased | |||
| Jul 9, 2023 | Price Decreased |
$200,000
↓ $8K
(3.8%) | |
| Price Decreased | |||
| Jun 28, 2023 | Relisted | $207,900 | |
| Relisted | |||
Show More
Property Highlights
Fireplace
Air Conditioning
Interior Details
Deck
Fireplace
Exterior Details
Pool
Brick Veneer
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
05/01/2026
|
2 Bed
|
2 Bath
|
1178 ft²
|
$199,000
2 Bed
2 Bath
1178 ft²
|
$188,000
-5.53%
06/26/2026
|
Melissa Youmans
Kelly
| |
|
02/13/2026
|
2 Bed
|
2 Bath
|
1178 ft²
|
$189,000
2 Bed
2 Bath
1178 ft²
|
$180,400
-4.55%
05/08/2026
|
Douglas Eastland
Weichert, Realtors - The Eastland Group
| |
|
03/14/2025
|
2 Bed
|
2 Bath
|
1178 ft²
|
$199,900
2 Bed
2 Bath
1178 ft²
|
-
-
|
Celina Fuller Eastland
Weichert, Realtors - The Eastland Group
| |
|
02/24/2025
|
2 Bed
|
1 Bath
|
1017 ft²
|
$149,900
2 Bed
1 Bath
1017 ft²
|
$137,250
-8.44%
07/16/2025
|
Joslyn Horn
Camille Johnson
| |
|
11/04/2024
|
3 Bed
|
2 Bath
|
1389 ft²
|
$195,000
3 Bed
2 Bath
1389 ft²
|
$195,000
10/08/2025
|
Blair Gulley
AG Real Estate & Associates
| |
|
10/25/2023
|
3 Bed
|
2 Bath
|
1389 ft²
|
$220,000
3 Bed
2 Bath
1389 ft²
|
-
-
|
Marilyn Cameron
Texas Premier Realty
| |
|
09/28/2023
|
2 Bed
|
2 Bath
|
1178 ft²
|
$197,500
2 Bed
2 Bath
1178 ft²
|
-
-
|
Renee Gillette
Local Life Realty
| |
|
03/03/2023
|
2 Bed
|
2 Bath
|
1178 ft²
|
$219,900
2 Bed
2 Bath
1178 ft²
|
-
01/02/2024
|
Celina Fuller Eastland
Weichert, Realtors - Realty Experts
| |
|
05/13/2020
|
3 Bed
|
2 Bath
|
1389 ft²
|
$145,000
3 Bed
2 Bath
1389 ft²
|
-
-
|
-
| |
|
04/12/2020
|
2 Bed
|
2 Bath
|
1178 ft²
|
$134,900
2 Bed
2 Bath
1178 ft²
|
-
-
|
-
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017