$366,250
NAL Estimated Property Value522 Clearlake Drive, Waxahachie, TX, 75165
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,405 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APN90.2890.901.004.00.112
Lot Number4
SubdivisionCamden Park Ph 1 Addn
Land UseResidential
Legal DescriptionLOT 4 BLK A CAMDEN PARK PH 1 ADDN .17 AC
Census Tract060400
Assessed Land Value$60,000
Assessed Improvement Value$306,250
Assessment Year2025
About this property
BEAUTIFUL and COZY open-concept 4 bedroom, 2 bath home! This beauty has gorgeous curb appeal, spacious backyard for all your entertaining, and tons of updates! Gorgeous floors throughout, granite counter-tops in the kitchen, and plenty of room for storage! Large master bedroom, wood fence, sprinkler system and built in 2018! Come make this your next home sweet home!
Investor Tools
$366,250
Estimated Property Value
$207,203Estimated Mortgage Balance
$159,047Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,198 /month
Positive
Cash Flow Estimate:
$733 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$642/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,867
$366,250
2025
$60,000
$306,250
$366,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,867
$366,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$232,750
No
First
Sep 25, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,203
$159,047
43%
57%
$1,396/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,796/mo
+$776/mo
8.4%
