$404,000
NAL Estimated Property Value5214 Charisma Dr, Midlothian, TX, 76065
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave
FlooringTile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size9,060 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN54.7985.001.031.00.108
Lot Number31
SubdivisionThe Rosebud Sect 1
Land UseResidential
Legal DescriptionLOT 31 BLK 1 THE ROSEBUD SECT 1 0.208 AC
Census Tract060802
Assessed Land Value$99,000
Assessed Improvement Value$265,172
Assessment Year2025
About this property
Welcome to your new home! This splendid 4-bedroom, 2-bathroom residence offers 2,070 square feet of comfortable living space, nestled in a serene and quiet neighborhood. Built in 2005, this well-maintained property boasts an array of features that promise an ideal living experience. From spacious interiors to a remarkable outdoor retreat, this listing is sure to captivate your heart. Owner Finance Available with $115k Cash to Close! Agent Owned Property. Buyer to verify schools and measurements.
Investor Tools
$404,000
Estimated Property Value
$526,058Estimated Mortgage Balance
$404,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,424 /month
Positive
Cash Flow Estimate:
$808 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$542/month
$385/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,485
$364,172
2025
$99,000
$265,172
$364,172
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,485
$364,172
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Traditional Mortgage Acceptance Corp
Reverse Mortgage / Hecm
$538,500
No
First
Jan 22, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$526,058
N/A
0%
130%
$3,725/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,630/mo
$4,110/mo
$-1,480/mo
7.8%
