$149,000
NAL Estimated Property Value5140 Kingston Dr, Wichita Falls, TX, 76310
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven
FlooringLaminate, Tile
Exterior
Lot Size8,059 sqft
Building Information
Year Built1979
Roof Type105
Land Information
APN3860 111 00
Lot Number22
SubdivisionUniversity Park D1
Land UseResidential
Legal DescriptionLOT 22 BLK 6 UNIVERSITY PARK D1
Census Tract012301
Assessed Land Value$16,000
Assessed Improvement Value$119,636
Assessment Year2025
About this property
Charming University Park home ready for its next owner! This 3-bedroom, 1-bathroom home offers 1,248 sq. ft. of comfortable living space with luxury vinyl plank flooring in the living room and kitchen. Spacious living area provides plenty of room to relax or entertain, and the well-sized laundry area adds convenience. Outside, enjoy a generous fenced yard with a storage shed for extra space. Located in the sought-after Fowler Elementary school district, this home is a fantastic opportunity for homeownership
Investor Tools
$149,000
Estimated Property Value
$289,504Estimated Mortgage Balance
$149,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$894 /month
Positive
Cash Flow Estimate:
$298 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$194/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,578
$135,636
2025
$16,000
$119,636
$135,636
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,578
$135,636
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Unknown
$146,900
No
First
Jul 14, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$289,504
N/A
0%
194%
$1,762/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,320/mo
$1,762/mo
$-442/mo
10.6%
