$358,560
NAL Estimated Property Value181 Rudy Ln, Kyle, TX, 78640
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR112976
Lot Number17
SubdivisionWaterleaf Phase A Sec 2
Land UseResidential
Legal DescriptionWATERLEAF PHASE A SEC 2, BLOCK R, LOT 17 TAX CODES:PCC,RSP,SHA,WPC,ACCD,EHA
Census Tract010918
Assessed Land Value$84,960
Assessed Improvement Value$273,600
Assessment Year2025
About this property
This beautiful 4 bedroom home with 2 large living areas is perfect for your exciting life! The home boasts wood laminate in the living area & a downstairs master bedroom to serve as your escape from busy days. The refrigerator, washer, & dryer are ALL included! In the backyard, you'll find a lovely garden with tomatoes, carrots, peppers, herbs, strawberries, grapes and more! Head down one block to the relaxing neighborhood pool and park. Schedule today to see your expansive and breathtaking new home!Restrictions: Yes
Investor Tools
$358,560
Estimated Property Value
$143,887Estimated Mortgage Balance
$215,060Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,151 /month
Positive
Cash Flow Estimate:
$717 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$808/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,907
$358,560
2025
$84,960
$273,600
$358,560
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,907
$358,560
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$181,649
No
First
Jun 17, 2016
Jul 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,887
$214,673
59%
40%
$1,090/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,630/mo
$1,090/mo
+$1,540/mo
8.8%
