$965,000
NAL Estimated Property Value2604 Kermit Dr, Wylie, TX, 75098
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Double Oven, Gas Cooktop, Microwave
FlooringCarpet, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size10,072 sqft
Building Information
Year Built2015
Stories2
Garage Spaces3
Land Information
APNR-10726-00A-0210-1
Lot Number21
SubdivisionKingsbridge (Cwy)
Land UseResidential
Legal DescriptionKINGSBRIDGE (CWY), BLK A, LOT 21
Census Tract031330
Assessed Land Value$290,000
Assessed Improvement Value$568,000
Assessment Year2025
About this property
This desirable floor plan boasts tons of natural light. With a spacious master bedroom downstairs accompanied by spa like on suite, you will feel right at home. Open kitchen to the family room is great for entertaining guests. Also downstairs is another guest room and media with surround sound prewire. The large game room,and three bedrooms finish out the second level. Exterior offers a perfect combination of stone and brick finished off with lush landscaping and three car garage.
Investor Tools
$965,000
Estimated Property Value
$499,705Estimated Mortgage Balance
$465,295Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,790 /month
Positive
Cash Flow Estimate:
$1,930 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,582/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,159
$858,000
2025
$290,000
$568,000
$858,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,159
$858,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometown Lenders Inc
Conventional
$548,250
No
First
Sep 14, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$499,705
$465,295
48%
52%
$3,288/mo
