$260,000
NAL Estimated Property Value4926 Yellowstone Trl, Abilene, TX, 79602
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
Exterior
Lot Size7,667 sqft
Building Information
Year Built2010
Stories1
Roof Type105
Garage Spaces2
Land Information
APN24131007000
Lot Number3
SubdivisionDakota Springs Addn
Land UseResidential
Legal DescriptionDAKOTA SPRINGS ADDN, BLOCK E, LOT 3, ACRES .176
Census Tract013404
Assessed Land Value$25,000
Assessed Improvement Value$213,554
Assessment Year2025
About this property
3 bed, 2 bath, and double car garage with cover patio and wood fence, stainless steel appliances, washer and dryer hookup, and more
Investor Tools
$260,000
Estimated Property Value
$122,530Estimated Mortgage Balance
$137,470Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$597/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,864
$238,554
2025
$25,000
$213,554
$238,554
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,864
$238,554
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Fha
$136,000
Yes
First
Mar 3, 2021
Apr 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$122,530
$137,470
52%
47%
$816/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,370/mo
$816/mo
+$554/mo
6.3%
