$282,000
NAL Estimated Property Value3833 Whittier St, Abilene, TX, 79605
$366,600 ARV
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Dryer, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave, Vented Exhaust Fan
Exterior
Lot Size21,314 sqft
Building Information
Year Built1951
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26800129100
Lot Number6
SubdivisionElmwood West Sec E
Land UseResidential
Legal DescriptionELMWOOD WEST SEC E, BLOCK 2, LOT 6
Census Tract011400
Assessed Land Value$25,578
Assessed Improvement Value$249,655
Assessment Year2025
About this property
RECENTLY REMODELED LARGE 4 BEDROOMS 3 FULL BATHS 3,255 SQ. FT. HOME WITH 2 CAR CARPORT ATTACHED ON .49 ACRE LOT. HAS CENTRAL HEAT AND AIR, THE HOME HAS NEW PAINT, NEW APPLIANCES, NEW QUARTZ COUNTER TOPS, NEW CEILING FANS, FLOORING IS LAMINATE AND TILE, NEW BATH TUB, SINKS AND VANITIES, LAUNDRY ROOM WITH SINK, SUN ROOM WITH BAR AREA, HAS LARGE OAK TREES AND PECAN TREES.
Investor Tools
$282,000
Estimated Property Value
$228,999Estimated Mortgage Balance
$53,001Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$366,600
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$637/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,238
$275,233
2025
$25,578
$249,655
$275,233
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,238
$275,233
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Conventional
$233,460
No
First
Apr 18, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$228,999
$53,001
18%
81%
$1,400/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,740/mo
$1,400/mo
+$340/mo
7.4%
