$345,000
762 Nautical Loop, Kyle, TX, 78640
Pending
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave
FlooringCarpet, Laminate, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size10,237 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR154548
Lot Number12
SubdivisionCrosswinds Phase One
Land UseResidential
Legal DescriptionCROSSWINDS PHASE ONE, BLOCK H, LOT 12, ACRES 0.235 TAX CODES:RSP,SHA,WPC,ACCD,MCRW,EHA
Census Tract010919
Assessed Land Value$92,750
Assessed Improvement Value$336,210
Assessment Year2025
About this property
Fantastic home on one of the largest lots available in the neighborhood, twice the size of the other available lots currently on market in the subdivision. Main bedroom downstairs and additional 3 bedrooms upstairs with 2 additional flex rooms!
Investor Tools
$311,866Estimated Mortgage Balance
$106,706Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,511 /month
Positive
Cash Flow Estimate:
$837 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$928/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,043
$418,572
2025
$92,750
$336,210
$428,960
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,043
$418,572
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$232,379
No
First
Mar 30, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$311,866
$106,706
25%
75%
$2,054/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,630/mo
$2,104/mo
+$526/mo
7.5%
