$599,900
621 Majestic Oak Lane, Waxahachie, TX, 75165
$652,066 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDouble Oven, Dishwasher, Gas Cooktop, Disposal, Microwave, Tankless Water Heater, Vented Exhaust Fan
Exterior
Lot Size7,684 sqft
Building Information
Garage Spaces3
Land Information
APN90.8880.903.039.00.112
Lot Number39
SubdivisionThe Oaks Of North Grove Ph 1
Land UseResidential
Legal DescriptionLOT 39 BLK C THE OAKS OF NORTH GROVE PH 1 0.1764 AC
Census Tract060212
Assessed Land Value$80,000
Assessment Year2026
About this property
MODEL home built by Astoria Homes. This home has a 3 car garage. Large open floor plan. Loads of upgrades. Real oak hand scraped hardwood floors not that Clippity Clop stuff others call wood in the entry, kitchen, café, study and living room. Maple cabinets stained with 3cm quartz counter through the kit & bathrooms. Double oven with built in microwave, wood range hood and upgraded back splash. Full stone wood burning fireplace, upgraded 8ft front door, game room, home school room and media room.
Investor Tools
$1,037,481Estimated Mortgage Balance
$486,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$652,066
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,599 /month
Positive
Cash Flow Estimate:
$1,200 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$359/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,873
$80,000
2026
$80,000
N/A
$80,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,873
$80,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank
Unknown
$1,051,296
No
First
Jan 29, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,037,481
N/A
0%
213%
$6,304/mo
