$263,000
NAL Estimated Property Value3502 Firedog Rd, Abilene, TX, 79606
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesLighting
Lot Size8,407 sqft
Building Information
Year Built2012
Stories1
Roof Type105
Garage Spaces2
Land Information
APN14700004800
Lot Number11
SubdivisionButterfield Meadows Sec 1
Land UseResidential
Legal DescriptionBUTTERFIELD MEADOWS SEC 1, BLOCK B, LOT 11, ACRES .193
Census Tract012802
Assessed Land Value$28,000
Assessed Improvement Value$184,628
Assessment Year2025
About this property
This wonderful 3 bed and 2 bath split floor plan is located conveniently close to Dyess Airforce Base, shopping and restaurants. This home has granite countertops throughout the home. You will love the large backyard and covered porch. Beautiful rock accents on the exterior. Definitely a must see home! call for your private showing. Home currently has tenants til November 29, 2023
Investor Tools
$263,000
Estimated Property Value
$172,308Estimated Mortgage Balance
$90,692Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,578 /month
Positive
Cash Flow Estimate:
$526 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$511/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,819
$212,628
2025
$28,000
$184,628
$212,628
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,819
$212,628
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Coleman County State Bank
Purchase Money Mortgage
$180,800
No
First
Oct 6, 2023
Oct 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,308
$90,692
34%
66%
$1,084/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,460/mo
$1,084/mo
+$376/mo
6.7%
