$126,000
NAL Estimated Property Value734 Woodlawn Dr, Abilene, TX, 79603
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Range, Refrigerator
FlooringCeramic Tile, Wood
Exterior
Lot Size7,540 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces1
Land Information
APN66200005800
Lot Number35
SubdivisionWestview Park
Land UseResidential
Legal DescriptionWESTVIEW PARK, BLOCK F, LOT 35
Census Tract011300
Assessed Land Value$13,195
Assessed Improvement Value$91,836
Assessment Year2025
About this property
Tenant occupied, 24 hour notice required. Property can not be shown until Monday, May 8, 2023
Investor Tools
$126,000
Estimated Property Value
$89,928Estimated Mortgage Balance
$36,072Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$756 /month
Positive
Cash Flow Estimate:
$252 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$251/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,380
$105,031
2025
$13,195
$91,836
$105,031
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,380
$105,031
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jason W Ramsey
Purchase Money Mortgage
$95,000
No
First
Jun 22, 2023
Jul 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$89,928
$36,072
28%
71%
$570/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$570/mo
+$790/mo
13.0%
