$135,000
NAL Estimated Property Value1318 S Crockett Drive, Abilene, TX, 79605
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Refrigerator
FlooringCarpet, Laminate
Exterior
Exterior FeaturesStorage
Lot Size6,695 sqft
Building Information
Year Built1953
Stories1
Roof Type105
Land Information
APN26800107300
Lot Number5
SubdivisionElmwood West Sec 11
Land UseResidential
Legal DescriptionELMWOOD WEST SEC 11, BLOCK R, LOT 5
Census Tract011400
Assessed Land Value$11,383
Assessed Improvement Value$94,581
Assessment Year2025
About this property
Charming craftsman home located close to Dyess AFB. This 3 bedroom home offers an updated kitchen with the refrigerator that stays. Possible hardwood floors under the carpet. Large sized bedrooms and storage shed in the backyard. An affordable option to all to make this place home.
Investor Tools
$135,000
Estimated Property Value
$70,365Estimated Mortgage Balance
$64,635Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$810 /month
Positive
Cash Flow Estimate:
$270 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$256/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,402
$105,964
2025
$11,383
$94,581
$105,964
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,402
$105,964
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$77,200
No
First
Sep 3, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$70,365
$64,635
47%
52%
$463/mo
