$414,000
NAL Estimated Property Value121 Holly Street, Waxahachie, TX, 75165
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Lot Size8,059 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces2
Land Information
APN90.2200.001.036.00.112
Lot Number36
SubdivisionThe Arbor At Willow Grove
Land UseResidential
Legal DescriptionLOT 36 BLK 1 THE ARBOR AT WILLOW GROVE 0.185 AC
Census Tract060212
Assessed Land Value$70,000
Assessed Improvement Value$317,103
Assessment Year2025
About this property
Immaculate Lillian home with tons of space to take advantage of in these times of work and schooling from home. This home features tile and carpet throughout with custom cabinets stainless steel appliances, game room, spacious split bedrooms with master down, plenty of room for entertaining. Descent size backyard with covered patio, remaining kids playset and trampoline along with storage shed that will be left behind. Buyer to verify all measurements and schools.
Investor Tools
$414,000
Estimated Property Value
$313,313Estimated Mortgage Balance
$100,687Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,484 /month
Positive
Cash Flow Estimate:
$828 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$755/month
$210/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,988
$387,103
2025
$70,000
$317,103
$387,103
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,988
$387,103
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$343,750
No
First
Sep 20, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$313,313
$100,687
24%
76%
$2,061/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$2,271/mo
+$301/mo
7.5%
