$196,000
NAL Estimated Property Value1134 Washington Blvd, Abilene, TX, 79601
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Oven, Electric Range, Refrigerator, Washer
Exterior
Lot Size7,501 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Garage Spaces2
Land Information
APN02000010800
Lot Number2
SubdivisionAbilene Heights
Land UseResidential
Legal DescriptionABILENE HEIGHTS, BLOCK 8, LOT 2
Census Tract010100
Assessed Land Value$15,375
Assessed Improvement Value$158,300
Assessment Year2025
Investor Tools
$196,000
Estimated Property Value
$75,850Estimated Mortgage Balance
$120,150Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,176 /month
Positive
Cash Flow Estimate:
$392 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$410/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,936
$173,675
2025
$15,375
$158,300
$173,675
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,936
$173,675
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ihs Mortgage Llc
Conventional
$87,750
No
First
Jul 10, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$75,850
$120,150
61%
39%
$527/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$527/mo
+$833/mo
8.3%
