$258,000
NAL Estimated Property Value1357 Ruswood Drive, Abilene, TX, 79601
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Refrigerator, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Other, Storage
Lot Size10,799 sqft
Building Information
Year Built1973
Stories1
Roof Type105
Garage Spaces3
Land Information
APN57500046600
Lot Number8
SubdivisionRadford Hills Sec 10
Land UseResidential
Legal DescriptionRADFORD HILLS SEC 10, BLOCK D, LOT 8
Census Tract010900
Assessed Land Value$24,840
Assessed Improvement Value$215,494
Assessment Year2025
About this property
Owner Agent - Large corner lot in quiet neighborhood near ACU, 3 BD, 2 baths 1,865sf per Taylor CAD. Galley Kitchen with granite counters Large master bath with granite counter top, walk-in Shower and 2 person jacuzzi tub and a large walk in Closet. Home was completely leveled in 2020 with electric and plumbing updated in 2013. Includes a 16X24 shop with roll up and entry door, 10X12 Storage Building, 13X13 Cabana all three with electricity and a 8X10 Plastic Storage Bldg. Cedar wood fence with concrete boarder. Sprinkler System. 2 car garage.
Investor Tools
$258,000
Estimated Property Value
$192,473Estimated Mortgage Balance
$65,527Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,548 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$415/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,692
$240,334
2025
$24,840
$215,494
$240,334
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,692
$240,334
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$212,800
No
First
May 3, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,473
$65,527
25%
75%
$1,276/mo
