$335,810
NAL Estimated Property Value145 Rains, Kyle, TX, 78640
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDouble Oven, Dishwasher, Energy Star Qualified Appliances, Disposal, Gas Water Heater, Microwave, Refrigerator, Water Softener Owned, Stainless Steel Appliances, Tankless Water Heater
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesIn Wall Pest Control System, Private Yard, Rain Gutters, See Remarks
Lot Size1.08 acres
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR166814
Lot Number6
SubdivisionPlum Creek Phase 1 Section 6h-2
Land UseResidential
Legal DescriptionPLUM CREEK PHASE 1 SECTION 6H-2, BLOCK B, LOT 6, ACRES 1.08 TAX CODES:PCC,RSP,SHA,WEU,WPC,ACCD,EHA
Census Tract010909
Assessed Land Value$70,800
Assessed Improvement Value$265,010
Assessment Year2025
About this property
Home Sweet Home! One story, Brand new home 3 bedrooms with an office, 2 full bathrooms. Wood look tile flooring in Family, Dining, Kitchen, Entry and Halls. Shaker style, white cabinets. Level 3 Granite counter tops in kitchen, with upgraded tile back splash. Covered patio. Gated community! Across the street from greenbelt, with view of golf course. HOA fees include gated entrance, front yard landscaping, water maintenance & private street maintenance. Enjoy the Plum Creek Golf Course, Walking trails, Plum Creek Lake, Multiple pools & close shopping.
Investor Tools
$335,810
Estimated Property Value
$231,089Estimated Mortgage Balance
$105,180Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,015 /month
Positive
Cash Flow Estimate:
$672 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$673/month
$162/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,398
$335,810
2025
$70,800
$265,010
$335,810
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,398
$335,810
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust
Conventional
$257,508
No
First
Dec 29, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,089
$104,721
31%
69%
$1,544/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,270/mo
$1,706/mo
+$564/mo
8.1%
