Last 24 Hours
$170,280
NAL Estimated Property Value5109 Wheatland St, Kirby, TX, 78219
Off Market
3 Beds
2 Bath
1,194 Sq Ft
$134 / sqft
Built in 1971Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Forced Air Unit
CoolingAppliancesRefrigerator, Range, Cooktop
FlooringVinyl
Exterior
Lot Size7,800 sqft
Building Information
Year Built1971
Stories1
Roof Type109
Garage Spaces1
Land Information
APN05094-022-0100
Lot Number10
SubdivisionKirby Terrace
Land UseResidential
Legal DescriptionCB 5094A BLK 12 LOT 10
Census Tract131504
Assessed Land Value$39,200
Assessed Improvement Value$131,080
Assessment Year2025
About this property
STARTER HOME: 3/2 plus a detached office. Less than 5 years on the Roof, Gas Hot Water Heater and one year old on the HVAC which has a 10 year warranty. Open Kitchen with Breakfast Bar and Separate Dining. Call this one your Home Sweet Home!!! By appointment only.
Investor Tools
$170,280
Estimated Property Value
$91,651Estimated Mortgage Balance
$78,629Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,022 /month
Positive
Cash Flow Estimate:
$341 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$302/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,774
$170,280
2025
$39,200
$131,080
$170,280
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,774
$170,280
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southstar Bank Ssb
Conventional
$92,000
No
First
Dec 19, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,651
$78,629
46%
54%
$640/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,631/mo
$640/mo
+$991/mo
11.5%
12.4%