$149,000
NAL Estimated Property Value2802 Nonesuch Rd, Abilene, TX, 79606
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Range
FlooringVinyl
Exterior
Lot Size7,257 sqft
Building Information
Year Built1956
Stories1
Roof Type105
Garage Spaces1
Land Information
APN69500003700
Lot Number5
SubdivisionWyndrock Addn Sec 1
Land UseResidential
Legal DescriptionWYNDROCK ADDN SEC 1, BLOCK 14, LOT 5
Census Tract012802
Assessed Land Value$10,523
Assessed Improvement Value$128,548
Assessment Year2025
About this property
Newer roof and siding plus windows. Updates include interior paint, bathroom and kitchen, vinyl planks throughout
Investor Tools
$149,000
Estimated Property Value
$130,273Estimated Mortgage Balance
$18,727Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$894 /month
Positive
Cash Flow Estimate:
$298 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$198/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,635
$139,071
2025
$10,523
$128,548
$139,071
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,635
$139,071
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Fha
$132,554
Yes
First
May 4, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$130,273
$18,727
12%
87%
$827/mo
