$298,000
NAL Estimated Property Value336 Creekside Way, Waxahachie, TX, 75165
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Lot Size5,489 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN90.7929.902.018.00.112
Lot Number18
SubdivisionRiver Oaks #4
Land UseResidential
Legal DescriptionLOT 18 BLK B RIVER OAKS #4 0.126 AC
Census Tract060300
Assessed Land Value$60,000
Assessed Improvement Value$228,354
Assessment Year2025
About this property
Better than renting! Great family home with 4 bedrooms and 2 bathrooms. Spacious living room with high ceilings and corner wood burning fireplace. Oversized primary bedroom with walk in closet and garden tub. Secondary bedrooms are good sized with walk in closets. Kitchen has large breakfast room that leads to backyard and large wood deck. Owner is replacing three sides of the fence. Tile is throughout except for bedrooms. Great location with easy access to Hwy 287 and I35. Located near park, sports complex, movie theater, shopping and restaurants.
Investor Tools
$298,000
Estimated Property Value
$227,346Estimated Mortgage Balance
$70,654Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,788 /month
Positive
Cash Flow Estimate:
$596 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$508/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,607
$288,354
2025
$60,000
$228,354
$288,354
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,607
$288,354
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Fha
$206,196
Yes
First
Sep 16, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$227,346
$70,654
23%
76%
$1,519/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,519/mo
+$453/mo
7.9%
