$223,000
NAL Estimated Property Value154 Frankford Ct, Lubbock, TX, 79416
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesRange, Disposal, Dishwasher, Free-Standing Electric Range, Free-Standing Range, Microwave
FlooringCarpet, Tile
Exterior
Lot Size7,125 sqft
Building Information
Year Built2002
Roof Type105
Garage Spaces2
Land Information
APNR135642
Lot Number2860
SubdivisionShadow Hills
Land UseResidential
Legal DescriptionSHADOW HILLS L 286A
Census Tract010417
Assessed Land Value$10,000
Assessed Improvement Value$203,540
Assessment Year2025
About this property
Located on #1 Hole of Shadow Hills Golf Course. Rare find and move in ready or Great VRBO! Furniture is available NOT Included in list price. Murphy bed built into front bedroom wall. Live the country club life on the course. HVAC and hot water heater replaced in 2017. Roof 30 days NEW. Furniture does Not convey unless purchased.
Investor Tools
$223,000
Estimated Property Value
$138,263Estimated Mortgage Balance
$84,737Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,347 /month
Positive
Cash Flow Estimate:
$449 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$480/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,645
$213,540
2025
$10,000
$203,540
$213,540
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,645
$213,540
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Conventional
$150,000
No
First
Mar 7, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$138,263
$84,737
37%
62%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$900/mo
+$740/mo
8.8%
