$223,268
NAL Estimated Property Value3624 State Street, Abilene, TX, 79603
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,623 sqft
Building Information
Year Built1956
Stories1
Roof Type105
Garage Spaces4
Land Information
APN08500007400
Lot Number9
SubdivisionBel Air Addn Sec 2
Land UseResidential
Legal DescriptionBEL AIR ADDN SEC 2, BLOCK K, LOT 9
Census Tract011300
Assessed Land Value$11,819
Assessed Improvement Value$211,449
Assessment Year2025
About this property
Beautifully remodeled 3 bedroom 2 bath home with a WORKSHOP!!! Wide open spaces with new flooring, paint, counters, and brand new second bathroom is sure to meet all of your needs! The walk in pantry is a nice extra space for that always needed storage option. Don't be fooled by the one car garage in front, there is another full one car rear entry garage. Make sure to check out the massive workshop that is separately metered too! This home has everything you need and more!
Investor Tools
$223,268
Estimated Property Value
$119,853Estimated Mortgage Balance
$103,415Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,340 /month
Positive
Cash Flow Estimate:
$447 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$371/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,333
$223,268
2025
$11,819
$211,449
$223,268
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,333
$223,268
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$132,000
No
First
Jul 11, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$119,853
$103,415
46%
54%
$792/mo
