$335,000
209 Cynisca St, Waxahachie, TX, 75165
On Market
Just Added
Property Lead Type:
BankruptcyPre-ForeclosureAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave
Exterior
Lot Size8,233 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces2
Land Information
APN90.8950.011.015.00.112
Lot NumberN5FT
SubdivisionUniversity-Rev
Land UseResidential
Legal DescriptionLOT N5FT OF 14 & ALL 15 BLK 11 UNIVERSITY-REV .189 AC
Census Tract060602
Assessed Land Value$60,000
Assessed Improvement Value$200,205
Assessment Year2025
Investor Tools
$272,782Estimated Mortgage Balance
$93,218Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,196 /month
Positive
Cash Flow Estimate:
$732 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$597/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,340
$260,205
2025
$60,000
$200,205
$260,205
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,340
$260,205
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
E Mortgage Capital Inc
Conventional
$266,100
No
First
Jan 27, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$272,782
$93,218
25%
75%
$1,746/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,746/mo
+$826/mo
8.4%
