$518,530
NAL Estimated Property Value2719 Kimsey Drive 103, Dallas, TX, 75235
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Range, Microwave, Refrigerator, Tankless Water Heater, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,500 sqft
Building Information
Year Built2020
Stories3
Roof Type105
Garage Spaces2
Land Information
APN00C38870000A00103
Land UseResidential
Legal DescriptionKIMSEY PLACE PH 4 CONDO BLK E/5713 LT 19 BLDG A UNIT 103 CE%24.70 INT202100001208 DD12312020 CO-DC 5713 00E 01900 2DA5713 00E
Census Tract000409
Assessment Year2025
About this property
2715 Kimsey Drive completely sold out! FINAL UNIT LEFT IN THIS BUILDING 2719. UNDER CONSTRUCTION WITH A COMPLETION DATE OF DECEMBER 2020.
Investor Tools
$518,530
Estimated Property Value
$332,679Estimated Mortgage Balance
$185,851Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,111 /month
Positive
Cash Flow Estimate:
$1,037 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,107/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,697
$518,530
2025
N/A
N/A
$518,530
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,697
$518,530
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$371,450
No
First
Dec 31, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$332,679
$185,851
35%
64%
$2,228/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$2,378/mo
$-678/mo
3.9%
