$489,510
NAL Estimated Property Value210 Opal Ln, Kyle, TX, 78640
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Free Standing Electric Oven, Disposal, Microwave
FlooringLaminate
Exterior
Exterior FeaturesLighting, Rain Gutters
Lot Size1.07 acres
Building Information
Year Built2022
Stories1
Roof Type112
Garage Spaces3
Land Information
APNR14868
SubdivisionZ Hinton Survey
Land UseResidential
Legal DescriptionA0220 A0220 - Z HINTON SURVEY, ACRES 1.07 TAX CODES:RSP,SHA,WEU,ACCD,EHA
Census Tract010905
Assessed Land Value$212,390
Assessed Improvement Value$277,120
Assessment Year2025
About this property
Stunning 4-bedroom 2 bath home with NO HOA On a MASSIVE 1.07 Acre Lot that has been fully renovated!! Amazing 400 year old Oak Trees provide a lush, shaded back yard, Modern Wood Laminate Flooring or hard tile throughout. Charming Barn Doors, a low maintenance metal roof 4 sided Brick Exterior, fireplace and more make this home as unique as it is gorgeous! Truly a sanctuary for those loving nature and who cherish the freedom of not having an HOA
Investor Tools
$489,510
Estimated Property Value
$462,838Estimated Mortgage Balance
$26,672Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,600 /month
Positive
Cash Flow Estimate:
$1,200 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,112/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,895
$489,510
2025
$212,390
$277,120
$489,510
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,895
$489,510
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Deborah Kay Bales
Purchase Money Mortgage
$498,479
No
First
Jul 7, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$462,838
$26,672
5%
95%
$2,989/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,630/mo
$2,989/mo
$-359/mo
6.4%
