$131,455
NAL Estimated Property Value802 Palm Street, Abilene, TX, 79602
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Range, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Hardwood
Exterior
Lot Size3,751 sqft
Building Information
Year Built1925
Stories1
Roof Type105
Garage Spaces1
Land Information
APN80100004900
Lot Number9,LT
SubdivisionOt Abilene
Land UseResidential
Legal DescriptionE74.7 OF LT 9 186 A HUGHES 4 ABL OT
Census Tract011900
Assessed Land Value$4,688
Assessed Improvement Value$126,767
Assessment Year2025
About this property
Cute home in Central Abilene close to McMurry University, shopping stores, and restaurants. Move in READY! House has a Covered porch with a ramp for easy access.Original hard-wood floors, new carpet and tile. Great for First time home buyers and could be a great investment property!
Investor Tools
$131,455
Estimated Property Value
$120,559Estimated Mortgage Balance
$10,896Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$792 /month
Positive
Cash Flow Estimate:
$264 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$303/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,979
$131,455
2025
$4,688
$126,767
$131,455
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,979
$131,455
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Open Mortgage Llc
Fha
$129,609
Yes
First
Aug 30, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$120,559
$10,896
8%
92%
$778/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,010/mo
$778/mo
+$232/mo
9.2%
