$216,000
NAL Estimated Property Value4333 Mary Lou Ln, Abilene, TX, 79606
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Gas Range, Gas Water Heater, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesPlayground, Other
Lot Size7,819 sqft
Building Information
Year Built1961
Stories2
Roof Type105
Garage Spaces1
Land Information
APN14500004200
Lot Number5
SubdivisionBuffalo Gap Road Estates Sec 1
Land UseResidential
Legal DescriptionBUFFALO GAP ROAD ESTATES SEC 1, BLOCK 5, LOT 5
Census Tract012702
Assessed Land Value$15,640
Assessed Improvement Value$161,653
Assessment Year2025
About this property
Remodeled 4 bed, 2 bath home in a highly desirable neighborhood. New siding & exterior paint with many other updates throughout. 1 bedroom is downstairs with a half bath for guests, while the other 3 bedrooms & main bathroom are upstairs. Large backyard with a nice deck perfect for entertaining or relaxing. Spacious utility room allowing for lots of storage space.
Investor Tools
$216,000
Estimated Property Value
$214,868Estimated Mortgage Balance
$1,132Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,296 /month
Positive
Cash Flow Estimate:
$432 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$287/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,365
$177,293
2025
$15,640
$161,653
$177,293
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,365
$177,293
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Stand Alone Second / Subordinate Position
$5,302
No
First
Feb 3, 2023
Feb 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,868
$1,132
0%
99%
$1,298/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,770/mo
$1,298/mo
+$472/mo
9.8%
