$314,190
NAL Estimated Property Value856 Meandering Drive, Cedar Hill, TX, 75104
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size12,577 sqft
Building Information
Year Built1994
Stories2
Roof Type105
Garage Spaces2
Land Information
APN16015550010270000
Lot Number27
SubdivisionCedarwood Place
Land UseResidential
Legal DescriptionCEDARWOOD PLACE 1 BLK 1 LOT 27 INT202000337285 DD11302020 CO-DC 0155500102700 4CH01555001
Census Tract016629
Assessed Land Value$65,000
Assessed Improvement Value$249,190
Assessment Year2025
About this property
Great deal on a well maintained 4-2.5-2 with master suite plus an office downstairs priced to sell quickly AS-IS. Seller to make no repairs.
Investor Tools
$314,190
Estimated Property Value
$173,761Estimated Mortgage Balance
$140,429Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,885 /month
Positive
Cash Flow Estimate:
$628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$579/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,379
$314,190
2025
$65,000
$249,190
$314,190
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,379
$314,190
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$194,400
No
First
Nov 30, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,761
$140,429
44%
55%
$1,166/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,070/mo
$1,166/mo
+$1,904/mo
11.7%
