$165,000
NAL Estimated Property Value1504 82nd Street, Lubbock, TX, 79423
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,019 sqft
Building Information
Year Built2002
Land Information
APNR29319
Lot Number940
SubdivisionWinniewood
Land UseResidential
Legal DescriptionWINNIEWOOD W53.27'OF E73.22'OF L 94
Census Tract002206
Assessed Land Value$22,000
Assessed Improvement Value$138,737
Assessment Year2025
About this property
Great location. Low maintenance. Each unit has two bedrooms and 1 bathroom. Units A and B are currently rented.
Investor Tools
$165,000
Estimated Property Value
$85,192Estimated Mortgage Balance
$79,808Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$990 /month
Positive
Cash Flow Estimate:
$330 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$331/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,145
$160,737
2025
$22,000
$138,737
$160,737
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,145
$160,737
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$97,500
No
First
Dec 13, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$85,192
$79,808
48%
52%
$585/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$585/mo
+$1,235/mo
13.2%
