$311,000
NAL Estimated Property Value320 Sweet Pea Path, Abilene, TX, 79602
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesMicrowave
Exterior
Lot Size8,059 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces2
Land Information
APN17252016300
Lot Number10
SubdivisionCarriage Hills Addn Sec 2
Land UseResidential
Legal DescriptionCARRIAGE HILLS ADDN SEC 2, BLOCK D, LOT 10, ACRES .185
Census Tract013404
Assessed Land Value$29,000
Assessed Improvement Value$270,723
Assessment Year2025
About this property
This functional 4 bedroom 2 bath home built by Lantrip's Custom Home has fabulous finish out. The open floor plan features 1726 square feet and incorporates rich vinyl plank flooring with carpeted bedrooms, crown molding, granite countertops, custom white painted cabinets with soft close hinges, smart thermostat, a primary suite with walk in shower, free standing tub, double vanities, and spacious walk in closet. Landscaping, blinds, and refrigerator can be added to the sales price. Estimated completion- September.
Investor Tools
$311,000
Estimated Property Value
$198,177Estimated Mortgage Balance
$112,823Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,866 /month
Positive
Cash Flow Estimate:
$622 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$579/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,393
$299,723
2025
$29,000
$270,723
$299,723
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,393
$299,723
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Conventional
$223,064
No
First
Aug 21, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,177
$112,823
36%
64%
$1,338/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,660/mo
$1,588/mo
+$72/mo
6.4%
