1view

Owner Contacts

$313,084

NAL Estimated Property Value

904 Foundry Ln, Josephine, TX, 75173

$354,542 ARV

Off Market

4 Beds

2 Bath

2,229 Sq Ft

Single Family Residence

$1.01 / sqft

Built in 2023

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

AppliancesDishwasher, Disposal, Electric Range, Gas Water Heater, Microwave

FlooringCarpet, Vinyl

Exterior

Exterior FeaturesRain Gutters

Lot Size9,975 sqft

Building Information

Year Built2023

Stories1

Garage Spaces3

Land Information

APNR-12962-00I-0130-1

Lot Number13

SubdivisionWaverly Estates Phase 1a (Gcn)

Land UseResidential

Legal DescriptionWAVERLY ESTATES PHASE 1A (GCN), BLK I, LOT 13

Census Tract031201

Assessed Land Value$90,000

Assessed Improvement Value$223,084

Assessment Year2025

About this property

MOVE IN READY!!! Welcome to this beautiful gem of a home located in Waverly Estates in Josephine, TX. This community offers convenient access to highway I-30 for an easy commute to Dallas and has a community pool as well as a Park for those Sunny afternoons. LVP flooring greets you as you enter into a large foyer flanked by two bedrooms and an office or fourth bedroom. The kitchen features a large island, quartz countertops, SS appliances, plenty of cabinet space and a view of the living room and dining area. The primary bedroom is located on the back corner of the home for ultimate privacy in this split bedroom floor plan. The primary bathroom has a large shower, open linen shelving and a huge walk in closet. Relax on the covered back patio overlooking the oversized backyard that offers boundless opportunities for a pool, play set or trampoline. A three car garage offers plenty of room for multiple vehicles and storage. This home is move in ready and waiting for new owners!

Investor Tools

$313,084

Estimated Property Value

$327,132Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$354,541

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,879 /month

Positive

Cash Flow Estimate:

$626 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$772/month

$275/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,700

$313,084

2025

$90,000

$223,084

$313,084

Tax History

Year

Tax Paid

Assessed Value

2024

$7,700

$313,084

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Nuwave Lending Llc

$331,987

Yes

First

Jul 28, 2025

Aug 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$327,132

N/A

104%

$1,991/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$2,266/mo

+$306/mo

9.9%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area