$340,388
NAL Estimated Property Value119 Indian Hills Dr, Waxahachie, TX, 75165
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Double Oven
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size9,017 sqft
Building Information
Year Built1987
Stories1
Roof Type105
Garage Spaces3
Land Information
APN90.5055.018.002.00.112
SubdivisionIndian Hills #2
Land UseResidential
Legal Description2 18 INDIAN HILLS #2 0.207 ACRES
Census Tract060217
Assessed Land Value$70,000
Assessed Improvement Value$270,388
Assessment Year2025
About this property
Three bedroom and two bath home with oversized garage in Indian Hills. Nice big kitchen has breakfast bar, plenty of kitchen cabinets and counter space. Two big living areas with hardwood flooring. One has brick gas fireplace. Master has two separate walk in closets and vanities, separate shower and garden tub. Other bedrooms are large with plenty of closets space. Backyard has large storage building. Sprinkler system. Alley entry to garage. You will Love this big garage!! *HIGHEST & BEST OFFER DEADLINE WEDNESDAY 3-30-22 at Noon**
Investor Tools
$340,388
Estimated Property Value
$275,936Estimated Mortgage Balance
$64,452Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,042 /month
Positive
Cash Flow Estimate:
$681 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$742/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,206
$340,388
2025
$70,000
$270,388
$340,388
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,206
$340,388
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$283,500
No
First
Nov 15, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$275,936
$64,452
18%
81%
$1,700/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,700/mo
+$272/mo
7.0%
