$252,000
NAL Estimated Property Value1025 Grand Avenue, Abilene, TX, 79605
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Range, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size12,998 sqft
Building Information
Year Built1938
Stories1
Roof Type172
Garage Spaces2
Land Information
APN40400026100
Lot Number9,10
SubdivisionHighland Addn Cont 3
Land UseResidential
Legal DescriptionHIGHLAND ADDN CONT 3, BLOCK 32, LOT 9 & 10
Census Tract011600
Assessed Land Value$23,400
Assessed Improvement Value$183,247
Assessment Year2025
About this property
Discover pure perfection in this recently remodeled craftsman home. This home offers 3 bedrooms, 2 baths, and 2 living areas. 2 bedrooms 1 bath upstairs, 1 bed, 1 bath down. 9 foot ceilings in the living area complimented by the ship-lap covered wall going up the staircase. Relax in your second living area overlooking the gorgeous backyard and large covered patio adorned with some Abilene bricks. The kitchen is opened to the second living and features white cabinets and granite counter tops. This home is filled with charm and character!
Investor Tools
$252,000
Estimated Property Value
$135,789Estimated Mortgage Balance
$116,211Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,512 /month
Positive
Cash Flow Estimate:
$504 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$354/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,983
$206,647
2025
$23,400
$183,247
$206,647
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,983
$206,647
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
On Q Financial Inc
Conventional
$156,750
No
First
Aug 2, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,789
$116,211
46%
54%
$940/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,430/mo
$940/mo
+$490/mo
6.8%
