$294,000
NAL Estimated Property Value5149 Hartson, Kyle, TX, 78640
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Free Standing Range, Disposal, Gas Water Heater, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built2003
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR105530
Lot Number10
SubdivisionPlum Creek Phase I Sec 2-E
Land UseResidential
Legal DescriptionPLUM CREEK PHASE I SEC 2-E, BLOCK Z, LOT 10 TAX CODES:PCC,RSP,SHA,WEU,WPC,ACCD,EHA
Census Tract010909
Assessed Land Value$70,800
Assessed Improvement Value$221,985
Assessment Year2025
About this property
NEW PRICE AND NEW ROOF SHINGLES 5/18. High ceiling makes it feel open and spacious. Added nook under stairs. Fresh interior paint, Nest thermostat, new wood floors, base boards, kitchen back splash, counter tops, sink & island. New bathroom vanities & tile floors. Master garden tub and walk in closet. Alley access to garage. Multiple parks. Jogging trails, fishing lake, dog park, 2 pools and public golf course around the corner.FEMA - Unknown
Investor Tools
$294,000
Estimated Property Value
$200,658Estimated Mortgage Balance
$93,732Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,764 /month
Positive
Cash Flow Estimate:
$588 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$556/month
$148/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,200
$292,785
2025
$70,800
$221,985
$292,785
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,200
$292,785
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$221,850
No
First
Apr 20, 2021
May 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$200,658
$96,342
32%
68%
$1,331/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,270/mo
$1,479/mo
+$791/mo
9.3%
