$480,270
NAL Estimated Property Value2610 Kimsey 203, Dallas, TX, 75235
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Gas Cooktop, Gas Oven, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size14,418 sqft
Building Information
Year Built2022
Stories3
Roof Type106
Garage Spaces2
Land Information
APN00C38800000200203
Lot Number10A
Land UseResidential
Legal Description2610 KIMSEY CONDOS BLK D/5712 LT 10A ACS 0.331 BLDG 2 UNIT 203 CE%9.921 INT202400005498 DD01082024 CO-DC 5712 000 01000
Census Tract000409
Assessed Land Value$71,520
Assessed Improvement Value$408,750
Assessment Year2025
About this property
Estimated Completion August 2022. 2610 Kimsey is an elegantly appointed modern townhome development in the booming Medical District of Dallas. The brilliant craftsmanship displays high ceilings, oversized windows, and designer finishes. The rooftop deck has supreme city views and allows for outdoor entertaining.
Investor Tools
$480,270
Estimated Property Value
$436,752Estimated Mortgage Balance
$43,518Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,882 /month
Positive
Cash Flow Estimate:
$961 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,095/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,734
$480,270
2025
$71,520
$408,750
$480,270
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,734
$480,270
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$456,000
No
First
Jan 8, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$436,752
$43,518
9%
91%
$2,734/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$2,934/mo
$-1,234/mo
4.2%
