$200,000
3181 Columbia Dr, Abilene, TX, 79605
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityVacant Homes
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Water Heater
FlooringCarpet, Luxury Vinyl Plank
Exterior
Lot Size7,362 sqft
Building Information
Year Built1957
Stories1
Roof Type105
Garage Spaces1
Land Information
APN13500005900
Lot Number8
SubdivisionBrookhollow Sec 1
Land UseResidential
Legal DescriptionBROOKHOLLOW SEC 1, BLOCK 11, LOT 8
Census Tract012500
Assessed Land Value$15,824
Assessed Improvement Value$115,527
Assessment Year2025
About this property
Owner Agent. This 3 bedroom, 2 bathroom home has an open floor plan that makes the main living area feel bigger than it is. The kitchen, dining, and living space all flow together, and a gas fireplace anchors the room. It's easy to picture cold evenings in here. The house has solid bones and a layout that works. It's ready for someone to put their own stamp on it, whether that's fresh paint and new finishes or a bigger remodel. Buy it right and build equity as you go.
Investor Tools
$109,439Estimated Mortgage Balance
$91,561Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,206 /month
Positive
Cash Flow Estimate:
$402 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$136/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$627
$130,786
2025
$15,824
$115,527
$131,351
No
Tax History
Year
Tax Paid
Assessed Value
2025
$627
$130,786
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Vontive Inc
Commercial
$111,231
No
First
Oct 28, 2025
Nov 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$109,439
$91,561
45%
54%
$667/mo
