$359,900
221 Blue Roan Dr, Waxahachie, TX, 75165
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Range, Disposal
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size8,276 sqft
Building Information
Year Built2009
Stories2
Roof Type105
Garage Spaces2
Land Information
APN90.6578.906.006.00.112
Lot Number6
SubdivisionMustang Creek Ph I
Land UseResidential
Legal DescriptionLOT 6 BLK F MUSTANG CREEK PH I 0.19 AC
Census Tract060212
Assessed Land Value$66,000
Assessed Improvement Value$248,830
Assessment Year2025
About this property
Lovely 2 story home, move in ready with 4 bedroom and bathrooms upstairs, cozy loft upstairs, full bathroom downstairs. Great corner lot. East access to shopping and HWY 287. List of furniture including Fridge and washer and dryer to stay with property.
Investor Tools
$153,121Estimated Mortgage Balance
$202,879Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,159 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$457/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,705
$313,391
2025
$66,000
$248,830
$314,830
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,705
$313,391
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$172,000
No
First
Feb 10, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,121
$202,879
56%
43%
$1,032/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,032/mo
+$1,540/mo
8.7%
