$302,000
NAL Estimated Property Value228 Chesterfield Circle, Waxahachie, TX, 75165
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting, Storage
Lot Size6,490 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APN90.9271.001.029.00.112
Lot Number29
SubdivisionWindchase East Ph Ii Sect I
Land UseResidential
Legal DescriptionLOT 29 BLK 1 WINDCHASE EAST PH II SECT I 0.149 AC
Census Tract060219
Assessed Land Value$60,000
Assessed Improvement Value$195,000
Assessment Year2025
About this property
SUPER CUTE - WONDERFUL UPDATES - VERY CLEAN - HURRY! This home is a delight from the curb to the back patio and all points in between. Great color scheme, fun trendy finishes, beautiful open kitchen accented with subway tile and tasteful lighting! New landscaping in the front yard, freshly painted garage door and front door, adorable pergola and deck and a she-he shed! you decide!
Investor Tools
$302,000
Estimated Property Value
$195,791Estimated Mortgage Balance
$106,209Estimated Equity
35% 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
$481/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,262
$255,000
2025
$60,000
$195,000
$255,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,262
$255,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$214,000
No
First
Nov 26, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$195,791
$106,209
35%
65%
$1,284/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,284/mo
+$688/mo
7.8%
