$302,000
NAL Estimated Property Value124 Old Settlers Trail, Waxahachie, TX, 75167
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringLaminate, Vinyl
Exterior
Lot Size5,719 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN90.8185.904.014.00.112
Lot Number14
SubdivisionSettlers Glen Addn Ph I
Land UseResidential
Legal DescriptionLOT 14 BLK D SETTLERS GLEN ADDN PH I
Census Tract060209
Assessed Land Value$70,000
Assessed Improvement Value$190,000
Assessment Year2025
About this property
Super Cute brick home! 3-2-2 with wood burning fireplace. Spacious family room. Large eat in kitchen with breakfast bar. Separate utility room. Split bedrooms. Large master with walk in closet. Laminate flooring and vinyl flooring through out. Wood fenced backyard. Great park for kids nearby. EASY Commute - near I-35 and Hwy 287.
Investor Tools
$302,000
Estimated Property Value
$160,902Estimated Mortgage Balance
$141,098Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$465/month
$290/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,065
$260,000
2025
$70,000
$190,000
$260,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,065
$260,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$189,504
Yes
First
Nov 29, 2018
Dec 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,902
$141,098
46%
53%
$1,137/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$1,427/mo
+$1,013/mo
9.7%
