$192,000
NAL Estimated Property Value4001 Craig Dr, Abilene, TX, 79606
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Range, Electric Water Heater, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size6,599 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces1
Land Information
APN47150041700
Lot Number13
SubdivisionMesquite Forest Estates Sec 5
Land UseResidential
Legal DescriptionMESQUITE FOREST ESTATES SEC 5, BLOCK H, LOT 13
Census Tract013402
Assessed Land Value$20,790
Assessed Improvement Value$155,548
Assessment Year2025
About this property
Nice three bedroom two bath home in Wylie ISD. Vaulted ceilings, brick fireplace and large backyard with covered porch. Wylie schools. Central location to shopping, dining, and entertainment.
Investor Tools
$192,000
Estimated Property Value
$49,138Estimated Mortgage Balance
$142,862Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,152 /month
Positive
Cash Flow Estimate:
$384 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$284/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,453
$174,495
2025
$20,790
$155,548
$176,338
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,453
$174,495
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$62,650
No
First
Jun 26, 2012
Jul 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$49,138
$142,862
74%
26%
$418/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,460/mo
$418/mo
+$1,042/mo
9.1%
