$390,000
NAL Estimated Property Value4602 Margaritas, Abilene, TX, 79606
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size9,932 sqft
Building Information
Year Built2007
Stories1
Roof Type105
Garage Spaces2
Land Information
APN08700008100
Lot Number10
SubdivisionBella Vista Addn Sec 2
Land UseResidential
Legal DescriptionBELLA VISTA ADDN SEC 2, BLOCK A, LOT 10, ACRES .228
Census Tract013402
Assessed Land Value$25,000
Assessed Improvement Value$340,621
Assessment Year2025
About this property
BEAUTIFUL 4 BED 2 BATH HOME CLOSED TO WYLIE ISD. HUGE OPEN DINING AND LIVING WITH FIREPLACE. KITCHEN WITH LOT OF UPGRADES, INCLUDING GRANITE COUNTERTOPS, BREAKFAST BAR, AND CUSTOM CABINETTY. LARGE MASTER BEDROOM WITH WALK IN CLOSET. LARGE BACK YARD WITH A BEAUTIFUL TILE BACK PORCH COVER PATIO. BEAUTIFUL LANDSCAPE AND TREES, SPRINKLER SYSTEM. FRIG, WASHER, DRYER STAY WITH THE FULL OFFER.
Investor Tools
$390,000
Estimated Property Value
$190,565Estimated Mortgage Balance
$199,435Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,340 /month
Positive
Cash Flow Estimate:
$780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$912/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,988
$365,621
2025
$25,000
$340,621
$365,621
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,988
$365,621
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Conventional
$213,200
No
First
Nov 10, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,565
$199,435
51%
49%
$1,279/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,460/mo
$1,279/mo
+$181/mo
4.5%
