$274,000
NAL Estimated Property Value210 W University Ave, Waxahachie, TX, 75165
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Range
FlooringWood
Exterior
Lot Size7,492 sqft
Building Information
Year Built1946
Stories1
Roof Type105
Garage Spaces1
Land Information
APN90.8950.009.016.00.112
Lot Number16
SubdivisionUniversity-Rev
Land UseResidential
Legal DescriptionLOT 16 BLK 9 UNIVERSITY-REV 0.172 AC
Census Tract060602
Assessed Land Value$60,000
Assessed Improvement Value$189,681
Assessment Year2025
About this property
Highly desired area of Waxahachie convenient to parks, shopping, and restaurants. The neighborhood has mature trees and beautiful homes. This charming home has been well cared for and the pride in ownership shows. The kitchen has been nicely updated and is a great, functional space. All new vinyl windows look great and add to the overall comfort of the home. Don't miss this opportunity to own a wonderful home in a great neighborhood.
Investor Tools
$274,000
Estimated Property Value
$194,799Estimated Mortgage Balance
$79,201Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,644 /month
Positive
Cash Flow Estimate:
$548 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$389/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,300
$242,794
2025
$60,000
$189,681
$249,681
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,300
$242,794
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Home Mortgage Llc
Conventional
$204,400
No
First
Oct 13, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,799
$79,201
28%
71%
$1,226/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,226/mo
+$746/mo
8.6%
