$817,516
NAL Estimated Property Value110 Blackfoot Trail, Lake Kiowa, TX, 76240
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Microwave
FlooringCeramic Tile, Wood
Exterior
Lot Size17,150 sqft
Building Information
Year Built1974
Roof Type105
Garage Spaces2
Land Information
APN20794
Lot Number1697
SubdivisionLake Kiowa Map 11
Land UseResidential
Legal DescriptionLAKE KIOWA MAP 11; LOT 1697
Census Tract000701
Assessed Land Value$489,548
Assessed Improvement Value$327,968
Assessment Year2025
Investor Tools
$817,516
Estimated Property Value
$376,161Estimated Mortgage Balance
$441,355Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,905 /month
Positive
Cash Flow Estimate:
$1,635 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,209/month
$288/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,425
$817,516
2025
$489,548
$327,968
$817,516
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$10,425
$817,516
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$420,000
No
First
Dec 15, 2020
Jan 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$376,161
$441,355
53%
46%
$2,519/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,753/mo
$2,807/mo
$-1,054/mo
2.6%
