$334,000
NAL Estimated Property Value137 Bumelia Cv, Kyle, TX, 78640
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Microwave, Free-Standing Range
FlooringCarpet, Tile, Wood
Exterior
Building Information
Year Built2006
Stories2
Garage Spaces2
Land Information
APNR117835
Lot Number51
SubdivisionHometown Kyle Subd Phase 2
Land UseResidential
Legal DescriptionS4199 - HOMETOWN KYLE SUBD PHASE 2, BLOCK E, LOT 51 TAX CODES:RSP,SHA,WEU,ACCD,EHA
Census Tract010905
Assessed Land Value$74,340
Assessed Improvement Value$241,801
Assessment Year2025
About this property
Restrictions: Yes
Investor Tools
$334,000
Estimated Property Value
$135,095Estimated Mortgage Balance
$199,185Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,004 /month
Positive
Cash Flow Estimate:
$668 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$719/month
$75/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,961
$316,141
2025
$74,340
$241,801
$316,141
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,961
$316,141
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$153,000
No
First
Apr 3, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,095
$188,905
58%
40%
$918/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,630/mo
$993/mo
+$1,637/mo
9.4%
