$322,000
NAL Estimated Property Value929 Glory Drive, Waxahachie, TX, 75165
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesStorage
Lot Size11,238 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces2
Land Information
APN90.4749.905.005.00.112
Lot Number5
SubdivisionHighland Village Ests
Land UseResidential
Legal DescriptionLOT 5 BLK E HIGHLAND VILLAGE ESTS .258 AC
Census Tract060212
Assessed Land Value$70,000
Assessed Improvement Value$212,790
Assessment Year2025
About this property
Three bedroom, two bath home that is located on one of the bigger lots i Highland Village. Wood fenced backyard with large patio with pergola and excellent storage building. Spacious living area opens to kitchen. Split bedroom arrangement. Master has wonderful walk in closet. Master bath has dual sink, separate shower and garden tub. Close to elementary. Owner recently replaced roof. Buyer to verify schools. Seller is installing some new fencing.
Investor Tools
$322,000
Estimated Property Value
$195,634Estimated Mortgage Balance
$126,366Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,932 /month
Positive
Cash Flow Estimate:
$644 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$519/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,621
$282,790
2025
$70,000
$212,790
$282,790
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,621
$282,790
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid America Mortgage Southwest Inc
Conventional
$220,202
No
First
Aug 5, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$195,634
$126,366
39%
61%
$1,321/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,321/mo
+$651/mo
7.3%
