$277,000
NAL Estimated Property Value101 N Vicksburg Ave, Lubbock, TX, 79416
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Dishwasher, Microwave, Range
FlooringTile
Exterior
Lot Size5,500 sqft
Building Information
Year Built1999
Roof Type105
Garage Spaces2
Land Information
APNR93408
Lot Number2720
SubdivisionWhisperwood
Land UseResidential
Legal DescriptionWHISPERWOOD L 272-A
Census Tract000411
Assessed Land Value$40,000
Assessed Improvement Value$206,260
Assessment Year2025
About this property
Welcome to this cool and contemporary 3/2/2 garden home in the coveted Whisperwood community. With fresh paint, new carpet, a wet bar in the living room, and an open concept floor plan, you can relax and simplify in style. Enjoy the exclusive community pool and tennis courts as you become part of this close knit community.
Investor Tools
$277,000
Estimated Property Value
$137,758Estimated Mortgage Balance
$139,242Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$489/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,485
$246,260
2025
$40,000
$206,260
$246,260
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,485
$246,260
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Firstcapital Bank Of Texas Na
Open End Mortgage / Open End With Future Advance Clause
$156,995
No
First
Feb 24, 2020
Feb 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$137,758
$139,242
50%
50%
$942/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$942/mo
+$698/mo
7.1%
