$333,690
NAL Estimated Property Value1025 Harwell Loop, Kyle, TX, 78640
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Stainless Steel Appliance(s), Vented Exhaust Fan, Water Heater
FlooringCarpet, Laminate
Exterior
Exterior FeaturesIn Wall Pest Control System, Rain Gutters
Lot Size2,657 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR166792
Lot Number5
SubdivisionPlum Creek Phase 1 Section 6h-2
Land UseResidential
Legal DescriptionPLUM CREEK PHASE 1 SECTION 6H-2, BLOCK A, LOT 5, ACRES 0.061 TAX CODES:PCC,RSP,SHA,WEU,WPC,ACCD,EHA
Census Tract010909
Assessed Land Value$70,800
Assessed Improvement Value$262,890
Assessment Year2025
About this property
Gated section in Plum Creek. Backs to green space and Plum Creek Golf Course. Luxury vinyl flooring throughout 1st floor. Maple, shaker style cabinets throughout home. Large secondary bedrooms, each with walk-in closet. Loft area. HOA fees include gated entrance, front yard landscaping, water maintenance & private street maintenance. Estimated Completion Date: January 2023
Investor Tools
$333,690
Estimated Property Value
$345,547Estimated Mortgage Balance
$333,690Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,297 /month
Positive
Cash Flow Estimate:
$766 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$787/month
$170/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,771
$333,690
2025
$70,800
$262,890
$333,690
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,771
$333,690
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Fha
$368,207
Yes
First
Jan 20, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$345,547
N/A
0%
104%
$2,208/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,270/mo
$2,378/mo
$-108/mo
8.2%
