$172,000
NAL Estimated Property Value1542 Beech St, Abilene, TX, 79601
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Gas Oven, Microwave
FlooringVinyl
Exterior
Lot Size5,249 sqft
Building Information
Year Built1933
Stories1
Roof Type105
Land Information
APN20500019600
SubdivisionCollege Heights
Land UseResidential
Legal DescriptionCOLLEGE HEIGHTS, BLOCK 26, LOT N/2 OF 1 & E/2 N/2 OF 2
Census Tract010800
Assessed Land Value$6,563
Assessed Improvement Value$141,306
Assessment Year2025
About this property
Beautifully renovated 2bd 2 bath home close to downtown Abilene! Nearby is shopping, hospitals, and dining. Updates include kitchen quartz countertops with new cabinets, waterproof vinyl throughout, new windows, Hardywood siding, new electric fireplace and fresh paint. You wont want to miss!
Investor Tools
$172,000
Estimated Property Value
$144,577Estimated Mortgage Balance
$27,423Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,032 /month
Positive
Cash Flow Estimate:
$344 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$217/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,745
$147,869
2025
$6,563
$141,306
$147,869
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,745
$147,869
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Fha
$149,246
Yes
First
Aug 5, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$144,577
$27,423
15%
84%
$895/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$779/mo
$895/mo
$-116/mo
5.4%
