$501,000
NAL Estimated Property Value1175 Colorado Drive, Waxahachie, TX, 75167
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher
FlooringCarpet, Ceramic Tile, Stone
Exterior
Lot Size1.00 acres
Building Information
Year Built2007
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.9117.901.039.00.112
Lot Number39
SubdivisionWaterford Crossing Ph Iii
Land UseResidential
Legal DescriptionLOT 39 BLK A WATERFORD CROSSING PH III 1.0028 AC
Census Tract061100
Assessed Land Value$140,000
Assessed Improvement Value$320,000
Assessment Year2025
About this property
Immaculate Property With All The Bells & Whistles! 4 Beds, Huge Lot, Pool , Open Concept & County Taxes All Under $350K! These Sellers Have Made Tons of Upgrades Including A Kitchen Remodel, Crown Molding, Travertine Tile, Backyard Oasis Including Swimming Pool, Bbq area, Outdoor Restroom & So Much More.
Investor Tools
$501,000
Estimated Property Value
$249,771Estimated Mortgage Balance
$251,229Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,006 /month
Positive
Cash Flow Estimate:
$1,002 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$677/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,620
$460,000
2025
$140,000
$320,000
$460,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,620
$460,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$280,000
No
First
Oct 5, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$249,771
$251,229
50%
50%
$1,679/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$1,679/mo
+$761/mo
5.8%
