$519,910
NAL Estimated Property Value2719 Kimsey Drive 102, Dallas, TX, 75235
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Cooktop, Microwave, Refrigerator, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,500 sqft
Building Information
Year Built2020
Stories3
Roof Type105
Garage Spaces2
Land Information
APN00C38870000A00102
Lot Number19
Land UseResidential
Legal DescriptionKIMSEY PLACE PH 4 CONDO BLK E/5713 LT 19 BLDG A UNIT 102 CE%24.70 INT202000356138 DD01042021 CO-DC 5713 00E 01900 2DA5713 00E
Census Tract000409
Assessed Land Value$92,630
Assessed Improvement Value$427,280
Assessment Year2025
About this property
2715 Kimsey Drive SOLD OUT! 2719 Kimsey Drive 3 units left! New construction completion date December 2020!
Investor Tools
$519,910
Estimated Property Value
$331,636Estimated Mortgage Balance
$188,274Estimated Equity
36% 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
$369,550
No
First
Jan 4, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$331,636
$188,274
36%
64%
$2,216/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$2,366/mo
$-666/mo
3.9%
