$158,000
NAL Estimated Property Value511 5th, Abernathy, TX, 79311
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesRange, Disposal, Dishwasher, Free-Standing Electric Range, Free-Standing Range
FlooringCarpet, Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size10,498 sqft
Building Information
Year Built1961
Garage Spaces2
Land Information
APN13072
Lot Number1
Land UseResidential
Legal DescriptionOT ABY BLK 151 LOT 1 W/2-2
Census Tract950900
Assessed Land Value$2,625
Assessed Improvement Value$150,474
Assessment Year2025
About this property
Your home in Abernathy awaits you. Great brick home on a large corner lot. A home with lots of storage, spacious backyard with cinder block fencing with 2 built in shops with electricity.
Investor Tools
$158,000
Estimated Property Value
$36,588Estimated Mortgage Balance
$121,412Estimated Equity
76% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$948 /month
Positive
Cash Flow Estimate:
$316 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$153/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,042
$153,099
2025
$2,625
$150,474
$153,099
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,042
$153,099
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Bank
Conventional
$45,000
No
First
May 1, 2017
May 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$36,588
$121,412
76%
23%
$270/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,017/mo
$270/mo
+$747/mo
7.7%
