$248,220
NAL Estimated Property Value10111 Vernon Dr, Lubbock, TX, 79423
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Exterior FeaturesOther
Lot Size5,750 sqft
Building Information
Year Built2017
Roof Type105
Garage Spaces2
Land Information
APNR326124
Lot Number2680
SubdivisionFox Ridge
Land UseResidential
Legal DescriptionFOX RIDGE L 268
Census Tract010511
Assessed Land Value$27,025
Assessed Improvement Value$221,195
Assessment Year2025
Investor Tools
$248,220
Estimated Property Value
$146,982Estimated Mortgage Balance
$101,238Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,489 /month
Positive
Cash Flow Estimate:
$496 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$437/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,000
$248,220
2025
$27,025
$221,195
$248,220
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,000
$248,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newrez Llc
Conventional
$161,260
No
First
Sep 3, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,982
$101,238
40%
59%
$967/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$967/mo
+$583/mo
7.5%
