Last 24 Hours
$216,924
NAL Estimated Property Value2602 Fm 879, Waxahachie, TX, 75165
Off Market
2 Beds
1 Bath
1,000 Sq Ft
Single Family Residence
$139 / sqft
Built in 1979Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Garage Available
Heating Central
CoolingAppliancesConvection Oven, Dishwasher, Electric Cooktop
FlooringCarpet, Ceramic Tile
Exterior
Lot Size13,068 sqft
Building Information
Year Built1979
Stories1
Roof Type105
Land Information
APN99.1120.000.010.00.103
SubdivisionM Woodward Heirs
Land UseResidential
Legal Description1120 M WOODWARD HEIRS, 0.3000 ACRES
Census Tract061300
Assessed Land Value$71,500
Assessed Improvement Value$145,424
Assessment Year2025
About this property
This is the home you have been waiting for a 3 bedroom house on an enviable large corner lot. The area to the left of the house with the chain linked fence around most of it is also part of the property.
Investor Tools
$216,924
Estimated Property Value
$132,364Estimated Mortgage Balance
$84,560Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,302 /month
Positive
Cash Flow Estimate:
$434 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$351/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,122
$216,924
2025
$71,500
$145,424
$216,924
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,122
$216,924
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$145,500
No
First
Aug 12, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,364
$84,560
38%
61%
$873/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$873/mo
+$692/mo
8.7%
12.4%