$487,630
NAL Estimated Property Value85 S Old Spanish Trl, Kyle, TX, 78640
$633,919 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Free-Standing Range, Stainless Steel Appliance(s)
FlooringLaminate, Wood
Exterior
Exterior FeaturesNone
Lot Size1.48 acres
Building Information
Year Built2018
Stories1
Garage Spaces4
Land Information
APN1100831-003-002-00
Lot Number2
SubdivisionCommanche Ridge
Land UseResidential
Legal DescriptionCOMMANCHE RIDGE, BLOCK C, LOT 2, ACRES 1.484
Census Tract960104
Assessed Land Value$113,320
Assessed Improvement Value$374,310
Assessment Year2025
About this property
New construction in Kyle! 3 beds and 2 baths with study/4th bedroom option. Modern finishes on 1.48 acres.FEMA - Unknown Restrictions: Yes
Investor Tools
$487,630
Estimated Property Value
$214,331Estimated Mortgage Balance
$274,199Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$633,919
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,926 /month
Positive
Cash Flow Estimate:
$975 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$38,542/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$460,061
$487,630
2025
$113,320
$374,310
$487,630
No
Tax History
Year
Tax Paid
Assessed Value
2024
$460,061
$487,630
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capstar Lending Llc
Conventional
$243,750
No
First
Jan 13, 2020
Feb 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,331
$273,299
56%
44%
$1,462/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,270/mo
$1,462/mo
+$808/mo
5.6%
