Last 24 Hours
$292,000
NAL Estimated Property Value304 John Arden Drive, Waxahachie, TX, 75165
Off Market
3 Beds
3 Bath
1,921 Sq Ft
$67.67 / sqft
Built in 1949Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating Central
CoolingAppliancesElectric Cooktop, Electric Oven, Electric Range, Gas Cooktop, Gas Range, Refrigerator, Gas Water Heater
FlooringConcrete, Laminate, Wood
Exterior
Exterior FeaturesStorage
Lot Size11,979 sqft
Building Information
Year Built1949
Stories1
Roof Type105
Land Information
APN90.0296.000.007.00.112
SubdivisionWm Dye
Land UseResidential
Legal Description296 WM DYE 0.275 ACRES
Census Tract060601
Assessed Land Value$70,000
Assessed Improvement Value$153,000
Assessment Year2025
About this property
Three units each with kitchen and bedroom and Living Area. Landlord pays utilities. Utilities average 437 a month. Current Landlord rents on a weekly basis. Located in the heart of Waxahachie. Owner is selling AS-IS. Seller is related to Listing Agent.
Investor Tools
$292,000
Estimated Property Value
$0Estimated Mortgage Balance
$292,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,752 /month
Positive
Cash Flow Estimate:
$584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$492/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,443
$223,000
2025
$70,000
$153,000
$223,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,443
$223,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$292,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
N/A
+$1,972/mo
8.1%
12.4%