$305,000
NAL Estimated Property Value136 Foxtrot Lane, Abilene, TX, 79602
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringConcrete
Exterior
Lot Size27,791 sqft
Building Information
Year Built2016
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR8235000800
Lot Number8
SubdivisionPotosi Prairie Addn Sec 1
Land UseResidential
Legal DescriptionPOTOSI PRAIRIE ADDN SEC 1, BLOCK D, LOT 8, ACRES .638
Census Tract013404
Assessed Land Value$26,000
Assessed Improvement Value$257,525
Assessment Year2025
About this property
Built on over a half acre by Lantrip's Custom Homes this cozy 4 bedroom 2 bath craftsman home embraces simplicity, handiwork, and natural materials. Featuring beautifully stained concrete floors throughout, granite counter tops, stainless steel appliances, and a primary suite with garden tub, shower, and walk in closet. Open floor plan provides for endless possibilities. 6 years left on the Strucsure Warranty.
Investor Tools
$305,000
Estimated Property Value
$202,587Estimated Mortgage Balance
$102,413Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,830 /month
Positive
Cash Flow Estimate:
$610 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$394/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,204
$283,525
2025
$26,000
$257,525
$283,525
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,204
$283,525
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Va
$227,106
Yes
First
Oct 28, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$202,587
$102,413
33%
66%
$1,362/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,660/mo
$1,362/mo
+$298/mo
6.5%
