Last 24 Hours
$272,000
NAL Estimated Property Value105` E Kathyleen, Kerrville, TX, 78028
Off Market
3 Beds
2 Bath
1,423 Sq Ft
Single Family Residence
$193.25 / sqft
Built in 2005Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 3
Bathrooms Full 1AppliancesRefrigerator, Range, Cooktop
FlooringVinyl
Exterior
Lot Size21,780 sqft
Land Information
APN34276
Lot Number6
SubdivisionQuail Run Ests
Land UseResidential
Legal DescriptionQUAIL RUN ESTS LOT 6 (REPLAT LTS 16-19) ACRES 0.5
Census Tract960700
Assessed Land Value$30,000
Assessed Improvement Value$216,895
Assessment Year2025
About this property
Totally remodeled, immaculate home in 2022, Custom cabinet, granite countertops in the kitchen & bathroom, stainless steel refrigerator, new flooring throughout the house, and ceiling fans in all rooms. New 3-ton AC heat Pump in July 2023. A large 20' X 28' workshop for your hobbies, a large Patio slab 12' X 23' at the back of the house, a newer septic system, all on a 1/2-acre lot on a dead-end street.
Investor Tools
$272,000
Estimated Property Value
$475,624Estimated Mortgage Balance
$272,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$215/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,215
$246,895
2025
$30,000
$216,895
$246,895
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,215
$246,895
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
V I P Independent Mortgage Inc
Conventional
$238,500
No
First
Mar 27, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$475,624
N/A
0%
175%
$2,860/mo
12.4%