$2,300
125 Kelly Ln, Buda, TX, 78610
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Oven, Refrigerator, Electric Water Heater
FlooringTile
Exterior
Exterior FeaturesPrivate Yard
Lot Size1 acre
Building Information
Year Built1995
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR10148
SubdivisionPhillip J Allen Survey
Land UseResidential
Legal DescriptionABS 1 PHILLIP J ALLEN SURVEY 1.00 AC GEO#90617688 TAX CODES:RSP,SHA,ACCD
Census Tract010915
Assessed Land Value$199,130
Assessed Improvement Value$277,700
Assessment Year2025
About this property
Nice 3 bedroom rental house. Fenced in yard. Garage apartment for rent behind that.
Investor Tools
$203,504Estimated Mortgage Balance
$273,746Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,861 /month
Positive
Cash Flow Estimate:
$954 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$903/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,458
$476,830
2025
$199,130
$277,700
$476,830
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,458
$476,830
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$230,000
No
First
Jun 22, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,504
$273,326
57%
43%
$1,379/mo
