$176,000
NAL Estimated Property Value307 Lynn Street, Waxahachie, TX, 75165
Off Market
Property Lead Type:
Off-Market ListHigh EquityVacant Homes
Highlights
Interior
AppliancesGas Range
FlooringCarpet, Laminate
Exterior
Exterior FeaturesStorage
Lot Size12,502 sqft
Building Information
Year Built1940
Stories1
Land Information
APN90.4105.000.118.00.112
Lot Number118
SubdivisionFerris 2nd-Rev
Land UseResidential
Legal DescriptionLOT 118 & 119C FERRIS 2ND-REV .287 AC
Census Tract060601
Assessed Land Value$70,000
Assessed Improvement Value$106,958
Assessment Year2025
About this property
Cute 2 bedroom bungalow ready for its new owner. Nice size living room and kitchen situated on an oversized lot. Buyer to verify schools and measurements. Agent Owner Perfect for first time homeowner. House will be vacant at closing.
Investor Tools
$176,000
Estimated Property Value
$105,859Estimated Mortgage Balance
$70,141Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,056 /month
Positive
Cash Flow Estimate:
$352 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$115/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$501
$118,579
2025
$70,000
$106,958
$176,958
No
Tax History
Year
Tax Paid
Assessed Value
2024
$501
$118,579
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primewest Mortgage Corp
Fha
$122,735
Yes
First
Jun 7, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$105,859
$70,141
39%
60%
$736/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$736/mo
+$829/mo
10.7%
