$264,141
NAL Estimated Property Value1493 Breanna Ln, Kyle, TX, 78640
Off Market
Property Lead Type:
BankruptcyAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBar Fridge, Exhaust Fan, Free Standing Gas Oven, Ice Maker, Microwave
FlooringCarpet Free, Vinyl
Exterior
Exterior FeaturesIn Wall Pest Control System, No Exterior Steps
Building Information
Year Built2017
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR152364
Lot Number12
SubdivisionBunton Creek Phase 2a
Land UseResidential
Legal DescriptionBUNTON CREEK PHASE 2A, BLOCK G, LOT 12 TAX CODES:PCC,RSP,SHA,WPC,ACCD,EHA,PBUN
Census Tract010916
Assessed Land Value$59,470
Assessed Improvement Value$204,671
Assessment Year2025
About this property
**INVESTMENT PROPERTY OR **OWNER OCCUPANT - This is your opportunity to purchase a leased investment property with long tern tenant. Tenant is willing to sign new lease at market rent currently $1895 month. Buyer may also give tenant 30 notice to vacate and move in as owner occupant. Best of both worlds!
Investor Tools
$264,141
Estimated Property Value
$157,976Estimated Mortgage Balance
$106,474Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,585 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$652/month
$82/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,507
$264,141
2025
$59,470
$204,671
$264,141
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,507
$264,141
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Round Top State Bank
Open End Mortgage / Open End With Future Advance Clause
$175,000
No
First
Apr 8, 2021
Apr 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,976
$114,024
41%
60%
$1,050/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,270/mo
$1,133/mo
+$1,138/mo
10.3%
