$150,000
NAL Estimated Property Value2025 Grape St, Abilene, TX, 79601
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Oven, Microwave
FlooringVinyl
Exterior
Lot Size5,040 sqft
Building Information
Year Built1933
Stories1
Roof Type105
Land Information
APN20500005200
Lot Number7
SubdivisionCollege Heights
Land UseResidential
Legal DescriptionCOLLEGE HEIGHTS, BLOCK 6, LOT S60 OF 7 & 8 (LESS STREET)
Census Tract010200
Assessed Land Value$7,825
Assessed Improvement Value$129,069
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
$150,000
Estimated Property Value
$128,117Estimated Mortgage Balance
$21,883Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$900 /month
Positive
Cash Flow Estimate:
$300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$321/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,103
$136,894
2025
$7,825
$129,069
$136,894
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,103
$136,894
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Solutions Of Colorado Llc
Fha
$132,466
Yes
First
Jul 29, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$128,117
$21,883
14%
85%
$795/mo
