$210,004
NAL Estimated Property Value13213 Avenue S, Lubbock, TX, 79423
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Microwave
Exterior
Lot Size5,400 sqft
Building Information
Year Built2023
Roof Type105
Garage Spaces2
Land Information
APNR341005
Lot Number16800
SubdivisionBell Farms
Land UseResidential
Legal DescriptionBELL FARMS L 1680
Census Tract010512
Assessed Land Value$40,000
Assessed Improvement Value$170,004
Assessment Year2025
About this property
This new construction home in Cooper ISD is sure to meet all of your needs. This affordable home has a charming floor plan that features 3 bedrooms, 2 bathrooms, and a 2 car garage. This quality new home is complete with quarts countertops, master walk-in closet, and a large back yard to enjoy the West Texas evenings. Bell Farms is a beautiful subdivision with 2.5 miles of walking trails, multiple parks and close access to all of south Lubbock amenities. Up to $12k + 5.99% interest rate if we close before 01/03/2024!
Investor Tools
$210,004
Estimated Property Value
$195,635Estimated Mortgage Balance
$14,369Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,260 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$478/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,682
$210,004
2025
$40,000
$170,004
$210,004
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,682
$210,004
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Fha
$204,257
Yes
First
Jan 17, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$195,635
$14,369
6%
93%
$1,225/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$1,225/mo
+$325/mo
8.9%
