$235,110
NAL Estimated Property Value417 Vincent St, Cedar Hill, TX, 75104
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Range
Exterior
Lot Size4,544 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces1
Land Information
APN160206900M0090000
Lot Number9
SubdivisionHighlands Rep
Land UseResidential
Legal DescriptionHIGHLANDS 3 & 8 REP BLK M LOT 9 INT202200278091 DD10212022 CO-DC 0206900M00900 4CH0206900M
Census Tract016626
Assessed Land Value$55,000
Assessed Improvement Value$180,110
Assessment Year2025
About this property
This lovely and charming home is ready for you to move in. Conveniently located with a short drive to shopping, restaurants and other local amenities. This 2 bedroom 2 bath home has character and style that you will love. Relax and unwind on the back patio and enjoy the quietness of the neighborhood. Hurry, it won't last long. **Must make at least 3 times the rent** **Employment must not have been impacted by Covid**
Investor Tools
$235,110
Estimated Property Value
$183,817Estimated Mortgage Balance
$51,293Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,411 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$372/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,287
$235,110
2025
$55,000
$180,110
$235,110
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,287
$235,110
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Origin Bank
Conventional
$196,910
No
First
Oct 21, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,817
$51,293
21%
78%
$1,181/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,870/mo
$1,181/mo
+$689/mo
9.5%
