$198,000
NAL Estimated Property Value904 S Rogers St, Waxahachie, TX, 75165
$198,864 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDishwasher
FlooringLaminate, Linoleum
Exterior
Lot Size8,756 sqft
Building Information
Year Built1920
Stories1
Roof Type105
Garage Spaces1
Land Information
APN90.2760.025.003.00.112
Lot Number3
SubdivisionBullard-Rev
Land UseResidential
Legal DescriptionLOT 3 BLK 25 BULLARD-REV .201 AC
Census Tract060500
Assessed Land Value$70,000
Assessed Improvement Value$119,000
Assessment Year2025
About this property
Great property in the heart of Waxahachie. Perfect investment or fixer upper opportunity, only blocks away from up and coming Downtown Waxahachie, a few miles away from I35 and only a few minutes away from Scarborough Renaissance Festival grounds. Large backyard with fruit trees. New construction and remodels all around the area. Property has access to Rogers St (66) and Dunaway St., can potentially be split into 2 lots and maximize your investment! Multiple offers received, seller has set a deadline for highest and best by Thursday 6-2 at 7:00 pm.
Investor Tools
$198,000
Estimated Property Value
$0Estimated Mortgage Balance
$198,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$198,863
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,188 /month
Positive
Cash Flow Estimate:
$396 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$349/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,193
$186,720
2025
$70,000
$119,000
$189,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,193
$186,720
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$198,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
N/A
+$1,972/mo
12.0%
