$389,000
902 Nikki Dr, Cedar Hill, TX, 75104
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Disposal, Microwave
FlooringWood
Exterior
Exterior FeaturesOutdoor Kitchen, Rain Gutters
Lot Size10,379 sqft
Building Information
Year Built2014
Roof Type105
Garage Spaces2
Land Information
APN160205500D0010000
Lot Number1
SubdivisionHidden Lakes Parkerville Holdings
Land UseResidential
Legal DescriptionHIDDEN LAKES PARKERVILLE HOLDINGS BLK D LT 1 INT201500179565 DD07072015 CO-DC 0205500D00100 4CH0205500D
Census Tract016615
Assessed Land Value$80,000
Assessed Improvement Value$300,640
Assessment Year2026
About this property
Spacious 3-bedroom, 2-and-a-half-bath home in the coveted Hidden Lakes subdivision on a corner lot with plenty of room to stretch out. The formal office, media room, formal dining, eat-in kitchen, and second living area flow seamlessly, and the primary suite is extra large with separate vanities and a large walk-in closet. Located minutes from shopping, dining, and major roads for effortless commuting. Modern construction meets everyday comfort in this well-designed home.
Investor Tools
$173,359Estimated Mortgage Balance
$207,281Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,334 /month
Positive
Cash Flow Estimate:
$778 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$650/month
$385/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,891
$380,640
2026
$80,000
$300,640
$380,640
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,891
$380,640
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$190,200
No
First
Feb 23, 2022
Mar 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,359
$207,281
54%
46%
$1,141/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$1,526/mo
+$834/mo
7.4%
