$261,000
NAL Estimated Property Value404 Daniel Lane, Cedar Hill, TX, 75104
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size18,630 sqft
Building Information
Year Built1984
Stories1
Roof Type105
Garage Spaces2
Land Information
APN16033500020120000
Lot Number12
SubdivisionNorthwood Trails
Land UseResidential
Legal DescriptionNORTHWOOD TRAILS INST 1 BLK B LOT 12 INT202000366841 DD12172020 CO-DC 0335000201200 4CH03350002
Census Tract016522
Assessed Land Value$55,000
Assessed Improvement Value$205,290
Assessment Year2025
About this property
Multiple offers received highest and best due by Sunday 11-8-2020 6 PM. Charming well maintained home in Cedar Hill conveniently located with highway access. Over sized backyard, home features beautiful granite counter tops, with stainless steel appliances. This home is in great condition and ready for it's next owner. Will sell quick, bring your family and fall in love. Located within walking distance to historic downtown Cedar Hill with restaurants like Babe's Chicken House and cute coffee shops such as White Rhino.
Investor Tools
$261,000
Estimated Property Value
$184,674Estimated Mortgage Balance
$76,326Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$490/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,575
$260,290
2025
$55,000
$205,290
$260,290
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,575
$260,290
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$206,196
Yes
First
Dec 17, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,674
$76,326
29%
71%
$1,237/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$1,237/mo
+$1,123/mo
10.9%
