$480,000
NAL Estimated Property Value2610 Kimsey Dr # 2-204, Dallas, TX, 75235
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
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
APN00C38800000200204
Lot Number10A
Land UseResidential
Legal Description2610 KIMSEY CONDOS BLK D/5712 LT 10A ACS 0.331 BLDG 2 UNIT 204 CE%9.921 INT202400116042 DD05222024 CO-DC 5712 000 01000
Census Tract000409
Assessed Land Value$71,520
Assessed Improvement Value$408,480
Assessment Year2025
About this property
Seller Credit Towards Closing Costs and Other Incentives - Contact Listing Agent. Estimated Completion October 2023. 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
$480,000
Estimated Property Value
$470,122Estimated Mortgage Balance
$9,878Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,940 /month
Positive
Cash Flow Estimate:
$980 /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
$480,000
2025
$71,520
$408,480
$480,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,734
$480,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Huntington National Bank
Conventional
$480,000
No
First
May 22, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$470,122
$9,878
2%
98%
$3,233/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$3,433/mo
$-1,733/mo
4.3%
