$357,607
NAL Estimated Property Value208 Waxberry Dr, Fate, TX, 75189
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesLighting
Lot Size6,229 sqft
Building Information
Year Built2019
Stories1
Garage Spaces2
Land Information
APNS5362-000A-0064-00-0R
Lot Number64
SubdivisionWoodcreek Ph 7c
Land UseResidential
Legal DescriptionWOODCREEK PH 7C, BLOCK A, LOT 64
Census Tract040404
Assessed Land Value$130,000
Assessed Improvement Value$227,607
Assessment Year2025
About this property
Wonderful 3 Bedroom, an open floor plan that backs up to a green belt. Close to Schools, shopping, and the lake!. Laminate floor and fire place.
Investor Tools
$357,607
Estimated Property Value
$316,159Estimated Mortgage Balance
$41,448Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,146 /month
Positive
Cash Flow Estimate:
$715 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$772/month
$97/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,478
$357,607
2025
$130,000
$227,607
$357,607
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,478
$357,607
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Fha
$332,859
Yes
First
Aug 3, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$316,159
$41,448
11%
88%
$1,996/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,570/mo
$2,093/mo
+$477/mo
8.6%
