$305,000
NAL Estimated Property Value114 Oregon Trail, Waxahachie, TX, 75167
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Washer
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size6,290 sqft
Building Information
Year Built2010
Stories1
Roof Type105
Garage Spaces2
Land Information
APN90.8185.901.008.00.112
Lot Number8
SubdivisionSettlers Glen Addn Ph I
Land UseResidential
Legal DescriptionLOT 8 BLK A SETTLERS GLEN ADDN PH I 0.1444 AC
Census Tract060209
Assessed Land Value$70,000
Assessed Improvement Value$193,858
Assessment Year2025
About this property
WE ARE IN MULTIPLE OFFERS. HIGHEST AND BEST BY MONDAY JULY 15 AT 5:00PM. Beautiful brick home in highly sought after Settler's Glen Subdivision. Close access to main highway, restaurants, stores, business, and neighborhood park. This clean and well maintained home offers a fabulous floor plan with split bedroom arrangement and spacious kitchen with an island. The Master suite includes a separate shower. Great fully fenced backyard with a covered patio.
Investor Tools
$305,000
Estimated Property Value
$168,707Estimated Mortgage Balance
$136,293Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,830 /month
Positive
Cash Flow Estimate:
$610 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$488/month
$290/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,327
$263,858
2025
$70,000
$193,858
$263,858
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,327
$263,858
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Keller Mortgage Llc
Conventional
$194,750
No
First
Aug 15, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,707
$136,293
44%
55%
$1,168/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$1,458/mo
+$982/mo
9.6%
