Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$144,337

NAL Estimated Property Value

116 Opal Street, Waxahachie, TX, 75165

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,025 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$219.41 / sqft
Year BuiltBuilt in 1965

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator
FlooringWood

Exterior

Exterior FeaturesRain Gutters
Lot Size7,884 sqft

Building Information

Year Built1965
Stories1
Roof Type105
Garage Spaces1

Land Information

APN90.8380.013.012.00.112
Lot Number12
SubdivisionSouth Park-Rev
Land UseResidential
Legal DescriptionLOT 12 & N2.5 OF 11 BLK 13 SOUTH PARK-REV .181 AC
Census Tract060500
Assessed Land Value$60,000
Assessed Improvement Value$84,337
Assessment Year2025

About this property

Beautifully renovated 3-bedroom, 2-bath home with extensive structural, mechanical, energy-efficiency, and cosmetic upgrades. Major improvements include new insulation in the walls and ceiling, new Low-E windows, a new central HVAC system with new ductwork, a new roof, upgraded 200-amp electrical service, updated plumbing, a new main sewer line extending to the alley, and foundation repairs inspected and certified by a professional engineer. Inside, the home features a new kitchen, two renovated bathrooms, new flooring, fresh paint, modern lighting, updated finishes, and an interior laundry area. Exterior improvements include a new concrete driveway, new rear deck, and a spacious lot. The interior renovation and major systems have been completed. Final yard grading, cleanup, and landscaping are currently being finished.

Investor Tools

Property Icon
$144,337
Estimated Property Value
$139,978Estimated Mortgage Balance
$4,359Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,349 /month
Positive
Cash Flow Estimate:
$450 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$285/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,696
$144,337
2025
$60,000
$84,337
$144,337
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,696
$144,337

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Trident Realty Investments Llc
Commercial
$141,000
No
First
Feb 26, 2026
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,978
$4,359
3%
97%
$846/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$846/mo
+$1,126/mo
16.4%

City: Waxahachie

116 Opal Street | Property Details | No Agent List