$519,910
NAL Estimated Property Value2715 Kimsey Drive 103, Dallas, TX, 75235
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Microwave, Refrigerator, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size7,500 sqft
Building Information
Year Built2020
Stories3
Roof Type105
Garage Spaces2
Land Information
APN00C38820271500103
Lot Number18
Land UseResidential
Legal DescriptionKIMSEY PLACE CONDO PH 3 BLK E/5713 LT 18 ACS 0.172 BLDG 2715 UNIT 103 CE%24.70 INT202000267791 DD09292020 CO-DC 5713 00E
Census Tract000409
Assessed Land Value$92,630
Assessed Improvement Value$427,280
Assessment Year2025
Investor Tools
$519,910
Estimated Property Value
$239,474Estimated Mortgage Balance
$280,436Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,119 /month
Positive
Cash Flow Estimate:
$1,040 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$824/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,285
$519,910
2025
$92,630
$427,280
$519,910
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,285
$519,910
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$269,000
No
First
Sep 29, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$239,474
$280,436
53%
46%
$1,613/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$1,763/mo
$-63/mo
3.9%
