$267,000
NAL Estimated Property Value281 Cotton Candy Rd, Abilene, TX, 79602
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,492 sqft
Building Information
Year Built2009
Stories1
Roof Type105
Garage Spaces2
Land Information
APN54125003200
Lot Number11
SubdivisionParkside Place Sub Sec 1
Land UseResidential
Legal DescriptionPARKSIDE PLACE SUB SEC 1, BLOCK C, LOT 11, ACRES .172
Census Tract013404
Assessed Land Value$21,353
Assessed Improvement Value$230,490
Assessment Year2025
About this property
Spacious open concept 3 bedroom 2 bath home in Wylie ISD with great curb appeal with close proximity to local amenities. Come fall in love with this fabulous floor plan! Large kitchen and pantry with plenty of counter space for those that love to cook. Schedule your showing TODAY!
Investor Tools
$267,000
Estimated Property Value
$257,387Estimated Mortgage Balance
$9,613Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,602 /month
Positive
Cash Flow Estimate:
$534 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$467/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,270
$251,843
2025
$21,353
$230,490
$251,843
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,270
$251,843
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank
Va
$262,000
Yes
First
May 23, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$257,387
$9,613
3%
96%
$1,571/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,370/mo
$1,571/mo
$-201/mo
6.2%
