$158,000
NAL Estimated Property Value418 Green St, Abilene, TX, 79603
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater, Microwave, Refrigerator
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,787 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces1
Land Information
APN51200004600
SubdivisionOakwood Addn
Land UseResidential
Legal DescriptionOAKWOOD ADDN, BLOCK 2, LOT N2 FT LT 19 & S57 FT LT 20
Census Tract011200
Assessed Land Value$9,160
Assessed Improvement Value$143,072
Assessment Year2025
About this property
Charming 3 bedroom, and one bath home. Beautiful original hardwood floors throughout. Kitchen offers plenty of cabinet space with lots of appliances. Mature pecan trees with privacy wood fenced backyard. Storm cellar doubles as extra front porch. Very clean.
Investor Tools
$158,000
Estimated Property Value
$127,421Estimated Mortgage Balance
$30,579Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$960 /month
Positive
Cash Flow Estimate:
$320 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$353/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,450
$152,232
2025
$9,160
$143,072
$152,232
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,450
$152,232
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$132,600
No
First
Mar 5, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,421
$30,579
19%
81%
$796/mo
