$510,000
NAL Estimated Property Value13707 Abrahamson Rd, Elgin, TX, 78621
$663,000 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal
FlooringCarpet, Tile
Exterior
Exterior FeaturesRV Hookup
Lot Size7.99 acres
Building Information
Year Built1987
Stories1
Garage Spaces3
Land Information
APN02429003090000
SubdivisionKimbro L
Land Use1 Family Dwelling
Legal DescriptionABS 456 SUR 64 KIMBRO L ACR 7.9950
Census Tract045800
Assessed Land Value$515,538
Assessed Improvement Value$326,583
Assessment Year2025
About this property
BOM due to contingent house not selling. Remodeled in 2003 including new HVAC. Attached guest house w/ full kitchen, bath, bedroom living, & utility w/ separate water heater and HVAC on separate utility bill. 2013 foundation and pipes completely redone. New carpet, tile and paint throughout. 2400+ (per seller) barn/workshop complete with electric roll up doors and separate enclosed shop workroom office and horse stalls. Large carport big enough for 3 cars or even RV boat parking.Guest Accommodations: Yes
Investor Tools
$510,000
Estimated Property Value
$36,570Estimated Mortgage Balance
$473,430Estimated Equity
93% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$663,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,060 /month
Positive
Cash Flow Estimate:
$1,020 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$351/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,667
$508,094
2025
$515,538
$326,583
$842,121
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,667
$508,094
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Conventional
$123,000
No
First
Aug 14, 2014
Sep 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$36,570
$534,430
93%
7%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
N/A
+$2,416/mo
5.7%
