$200,350
NAL Estimated Property Value3673 Yale Ave, Abilene, TX, 79603
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCeramic Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size8,912 sqft
Building Information
Year Built1956
Stories1
Roof Type105
Garage Spaces1
Land Information
APN68400019600
Lot Number6
SubdivisionWoodlawn Addn
Land UseResidential
Legal DescriptionWOODLAWN ADDN, BLOCK J, LOT 6
Census Tract011300
Assessed Land Value$13,812
Assessed Improvement Value$186,538
Assessment Year2025
About this property
Updated 3 bed 2 bath home in established neighborhood with mature trees. Open floorplan with a great layout. No carpet! Close proximity to shopping, eateries, and entertainment.
Investor Tools
$200,350
Estimated Property Value
$181,485Estimated Mortgage Balance
$18,865Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,202 /month
Positive
Cash Flow Estimate:
$401 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$321/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,850
$200,350
2025
$13,812
$186,538
$200,350
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,850
$200,350
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Success Mortgage Partners Inc
Fha
$187,049
Yes
First
Sep 10, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,485
$18,865
9%
91%
$1,122/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$1,122/mo
+$238/mo
8.1%
