$143,250
NAL Estimated Property Value1120 Rustler Pass, Kyle, TX, 78640
Off Market
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size16,248 sqft
Land Information
APN1101039-100-002-00
Lot Number2
SubdivisionLas Estancias Subd, Section 2
Land UseVacant Land
Legal DescriptionLAS ESTANCIAS SUBD, SECTION 2, BLOCK A, LOT 2, ACRES 0.373
Census Tract960104
Assessed Land Value$143,250
Assessment Year2025
About this property
Great opportunity to build your dream home or move your single/double wide manufactured home on this leveled and spacious .373 acre lot. Manufactured home must be 6 years old or newer. Water, sewer and electric available! Just off HWY 21, minutes away from grocery stores, gas stations and schools! (Information provided deemed accurate, however buyer or agent's buyer to verify acreage, schools, taxes, etc)
Investor Tools
$143,250
Estimated Property Value
$74,992Estimated Mortgage Balance
$68,406Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$860 /month
Positive
Cash Flow Estimate:
$287 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$15,141/month
$320/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$180,976
$143,250
2025
$143,250
N/A
$143,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$180,976
$143,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Centex Las Estancias 2 Lp
Purchase Money Mortgage
$83,400
No
First
Jan 27, 2021
Feb 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$74,992
$68,258
47%
52%
$501/mo
