$4,250
$5,000
2810 Arrowhead Dr, Abilene, TX, 79606
On Market
Price Drop
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Double Oven, Refrigerator, Vented Exhaust Fan, Washer
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesStorage
Lot Size11,256 sqft
Building Information
Year Built1972
Stories1
Roof Type105
Garage Spaces2
Land Information
APN62400011400
Lot Number128
SubdivisionStonegate Addn Sec 3
Land UseResidential
Legal DescriptionSTONEGATE ADDN SEC 3, BLOCK 6, LOT 128 REP
Census Tract012702
Assessed Land Value$21,229
Assessed Improvement Value$180,307
Assessment Year2025
About this property
Owner-Broker. Available September 3rd. FULLY FURNISHED RENTAL. ALL UTILITIES + LAWNCARE INCLUDED! Spacious 4 bedroom 2 full bathroom home with large dining room and two living rooms in south Abilene. One stop sign away from the highway. Lots of storage, brick wood burning fireplace. Built in hutch. Galley kitchen with double ovens. Dual sinks in master. Large fenced grassy backyard with storage and shade. No pets. No smoking. No VA or HUD at this time. Security Deposit is $1000. Renter’s Insurance required.
Investor Tools
$131,177Estimated Mortgage Balance
$141,827Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,632 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$494/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,568
$201,536
2025
$21,229
$180,307
$201,536
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,568
$201,536
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Commercial
$143,920
No
First
Sep 2, 2021
Sep 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$131,177
$164,823
55%
48%
$863/mo
