$257,000
NAL Estimated Property Value402 E Hazelwood Street, Princeton, TX, 75407
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Building Information
Year Built1984
Stories1
Garage Spaces1
Land Information
APNR-1509-000-0010-1
Lot Number1
SubdivisionCedar Ridge Addition (Cpn)
Land UseResidential
Legal DescriptionCEDAR RIDGE ADDITION (CPN), LOT 1
Census Tract031006
Assessed Land Value$60,000
Assessed Improvement Value$182,017
Assessment Year2025
About this property
Adorable 1 story home in the heart of Princeton! Very large corner lot with long driveway, easy access to 380, 121 and Hwy 75, home features updates including backsplash, granite counter tops and stainless appliances, laminate flooring looks great! Bathroom updated, garage conversion bonus room, private backyard, large dining - breakfast nook. Must see. Won't last long!!! This home fell through during financing. Appraisal met value. Buyer couldn't make down payment.
Investor Tools
$257,000
Estimated Property Value
$248,972Estimated Mortgage Balance
$8,028Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,542 /month
Positive
Cash Flow Estimate:
$514 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$417/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,714
$242,017
2025
$60,000
$182,017
$242,017
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,714
$242,017
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Happy State Bank
Unknown
$273,680
No
First
Aug 23, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,972
$8,028
3%
97%
$1,641/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,641/mo
+$509/mo
10.0%
