$174,000
NAL Estimated Property Value505 Darwood, Kermit, TX, 79745
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesElectric Water Heater, Electric Range
FlooringCarpet, Laminate, Hardwood
Land Information
APN9791
Land UseResidential
Legal Description12 18 WALTON 505 DARWOOD
Census Tract950300
Assessed Land Value$1,800
Assessed Improvement Value$101,140
Assessment Year2025
About this property
Charming and well-maintained 3-bedroom, 1-bath home offering comfort, space, and extra versatility! This property features a spacious layout with natural light throughout and a cozy guest house perfect for extended family, visitors, or potential rental income. Step outside to enjoy the backyard oasis complete with an above-ground pool — just in time for West Texas summer gatherings and weekend relaxation. The outdoor space provides plenty of room for entertaining, barbecues, or simply unwinding!
Investor Tools
$174,000
Estimated Property Value
$0Estimated Mortgage Balance
$174,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,055 /month
Positive
Cash Flow Estimate:
$352 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$110/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$450
$57,486
2025
$1,800
$101,140
$102,940
No
Tax History
Year
Tax Paid
Assessed Value
2025
$450
$57,486
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$174,000
100%
0%
$0/mo
