$417,000
NAL Estimated Property Value5325 Springwater, Abilene, TX, 79606
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Lot Size10,803 sqft
Building Information
Year Built2009
Stories2
Roof Type105
Garage Spaces2
Land Information
APN61225007200
Lot Number18
SubdivisionSouthern Meadows Addn Sec 4
Land UseResidential
Legal DescriptionSOUTHERN MEADOWS ADDN SEC 4, BLOCK D, LOT 18, ACRES .248
Census Tract013402
Assessed Land Value$29,708
Assessed Improvement Value$306,377
Assessment Year2025
About this property
Spacious 4 bedroom 2.5 Bath, stainless steel appliances. Well maintained home has beautiful floors in the main areas. 2 bedrooms down and 2 bedrooms up. Granite counters, stainless steel appliances, large pantry, breakfast bar and lovely view of backyard from the kitchen sink. Nicely landscaped with sprinkler system front and back.
Investor Tools
$417,000
Estimated Property Value
$190,001Estimated Mortgage Balance
$226,999Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,502 /month
Positive
Cash Flow Estimate:
$834 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$292/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,420
$336,085
2025
$29,708
$306,377
$336,085
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,420
$336,085
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$194,000
Yes
First
Mar 21, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,001
$226,999
54%
46%
$1,164/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,770/mo
$1,164/mo
+$606/mo
5.1%
