$314,000
NAL Estimated Property Value214 Pueblo Drive, Waxahachie, TX, 75165
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven
FlooringCarpet, Ceramic Tile, Vinyl, Wood
Exterior
Lot Size8,407 sqft
Building Information
Year Built1984
Stories1
Roof Type105
Garage Spaces3
Land Information
APN90.5055.023.010.00.112
SubdivisionIndian Hills #2
Land UseResidential
Legal Description10 23 INDIAN HILLS #2 0.193 ACRES
Census Tract060217
Assessed Land Value$66,000
Assessed Improvement Value$245,148
Assessment Year2025
About this property
This is a great find over in sought after Indian Hills. Large living area with fireplace. Flex Dining Room could be office. Nice big kitchen with tons of cabinets and counterspace. Utility room has plenty of space. Split bedroom arrangement. Great master with separate vanities and walk in closets. Nice big back yard and you will love the carport for extra covered parking. The possibilities are endless!! You will love this tree lined street!!
Investor Tools
$314,000
Estimated Property Value
$256,986Estimated Mortgage Balance
$57,014Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,884 /month
Positive
Cash Flow Estimate:
$628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$522/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,696
$311,148
2025
$66,000
$245,148
$311,148
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,696
$311,148
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Fha
$279,837
Yes
First
Jan 14, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$256,986
$57,014
18%
82%
$1,678/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,678/mo
+$294/mo
7.5%
