$238,000
NAL Estimated Property Value2116 Cedar Crest Drive, Abilene, TX, 79601
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Lot Size14,000 sqft
Building Information
Year Built1953
Stories1
Roof Type105
Land Information
APN02000043300
Lot Number13
SubdivisionAbilene Heights
Land UseResidential
Legal DescriptionABILENE HEIGHTS, BLOCK 34, LOT N30 OF 13 & S40 OF 14
Census Tract010100
Assessed Land Value$23,800
Assessed Improvement Value$156,462
Assessment Year2025
About this property
Investor Opportunity near Hendricks and ACU. 4 bedroom 2 bath with a large eat-in kitchen and a den. Enclosed patio large backyard. Central Heat and Air.
Investor Tools
$238,000
Estimated Property Value
$66,667Estimated Mortgage Balance
$171,333Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,440 /month
Positive
Cash Flow Estimate:
$480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$440/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,085
$180,262
2025
$23,800
$156,462
$180,262
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,085
$180,262
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Randall Light
Unknown
$80,000
No
First
Apr 10, 2018
Apr 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$66,667
$171,333
71%
28%
$480/mo
