$256,000
NAL Estimated Property Value2274 Independence Blvd, Abilene, TX, 79601
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave
FlooringCeramic Tile, Laminate
Exterior
Lot Size5,998 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN57475010600
Lot Number23
SubdivisionQuail Valley Northeast Sec 1
Land UseResidential
Legal DescriptionQUAIL VALLEY NORTHEAST SEC 1, BLOCK D, LOT 23
Census Tract013300
Assessed Land Value$23,700
Assessed Improvement Value$213,062
Assessment Year2025
About this property
Spacious 3 bedroom, 2 bath home near local amenities, shopping & eateries. Open floorplan with split bedrooms. Laminate & ceramic tile flooring throughout! Cozy fireplace, eat in kitchen, crown molding, solar panels that are paid off, and a great covered patio.
Investor Tools
$256,000
Estimated Property Value
$207,292Estimated Mortgage Balance
$48,708Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,536 /month
Positive
Cash Flow Estimate:
$512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$385/month
$144/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,345
$236,762
2025
$23,700
$213,062
$236,762
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,345
$236,762
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$209,114
Yes
First
Nov 28, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,292
$48,708
19%
81%
$1,254/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$1,398/mo
$-38/mo
6.4%
