$388,000
NAL Estimated Property Value285 Lillian Ln, Waxahachie, TX, 75165
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringVinyl
Exterior
Lot Size9,100 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces2
Land Information
APN90.2201.012.002.00.112
Lot Number2
SubdivisionThe Arbors Two
Land UseResidential
Legal DescriptionLOT 2 BLK 12 THE ARBORS TWO 0.2089 AC
Census Tract060212
Assessed Land Value$85,000
Assessed Improvement Value$301,893
Assessment Year2025
About this property
You don’t want to miss out on this almost BRAND NEW, New Construction 4 bedroom, 2 bath + a study! Everyone loves an open concept home with a lot of natural light and an oversized backyard! Award-Winning Waxahachie ISD! This property is move-in ready for its new owners! Centrally located minutes away from stores, restaurants, shopping, parks and schools. Quick access to the DFW Airports! Come check it out today! It will not last!!
Investor Tools
$388,000
Estimated Property Value
$362,332Estimated Mortgage Balance
$25,668Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,430 /month
Positive
Cash Flow Estimate:
$810 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$857/month
$375/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,346
$386,893
2025
$85,000
$301,893
$386,893
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,346
$386,893
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Conventional
$384,750
No
First
Mar 20, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$362,332
$25,668
6%
93%
$2,307/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$2,682/mo
$-110/mo
8.0%
