Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$645,000

1926 Willow Dr, Abilene, TX, 79602

PendingInfo
Beds2 Beds
Baths2 Bath
Baths3,020 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$213.58 / sqft
Year BuiltBuilt in 1957

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range, Microwave, Double Oven, Refrigerator, Tankless Water Heater
FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters
Lot Size22,359 sqft

Building Information

Year Built1957
Stories1
Roof Type105
Garage Spaces2

Land Information

APN45600006500
Lot Number14
SubdivisionLytle Shores Sec 1
Land UseResidential
Legal DescriptionLYTLE SHORES SEC 1, BLOCK E, LOT 14
Census Tract012000
Assessed Land Value$64,620
Assessed Improvement Value$329,558
Assessment Year2025

About this property

Completely remodeled Lytle Pond waterfront home, with 788 square foot guest house. The exterior features mature trees that provide tons of shade, manicured lawn, and an automatic irrigation system that is pumped from the Lytle Pond. The main house has been completely renovated, including HVAC, plumbing, sewer, tankless water heater, and a lot of the electrical. The kitchen has beautiful custom cabinetry with tons of storage, and matching wifi capable appliances. The rest of the main house offers a two car garage, engineered hardwood floors throughout, updated bathrooms, a brand new gas log fireplace, and an enclosed porch with beautiful views of the water. The fully-equipped guest house was built in 2011, with updates made in 2023. It offers a living room, kitchen, bedroom, full bathroom, laundry room, and attached carport. Private Lytle Lake access provided for residents that live on the pond.

Investor Tools

$267,611Estimated Mortgage Balance
$198,015Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,870 /month
Positive
Cash Flow Estimate:
$1,290 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$659/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,587
$394,178
2025
$64,620
$329,558
$394,178
No

Tax History

Year
Tax Paid
Assessed Value
2025
$5,587
$394,178

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Va
$300,000
Yes
First
Oct 26, 2020
Nov 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$267,611
$186,389
41%
58%
$1,799/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,010/mo
$1,799/mo
$-789/mo
2.6%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Abilene

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1926 Willow Dr | Property Details | No Agent List