$498,278
NAL Estimated Property Value2004 County Road 7570, Lubbock, TX, 79423
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Double Oven, Dishwasher, Microwave, Range, Water Purifier, Water Purifier Owned, Water Softener, Water Softener Owned
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size1.00 acres
Building Information
Year Built2013
Roof Type105
Garage Spaces2
Land Information
APNR323196
Lot Number320
SubdivisionCooper Ranch
Land UseResidential
Legal DescriptionCOOPER RANCH L 32
Census Tract010512
Assessed Land Value$45,000
Assessed Improvement Value$453,278
Assessment Year2025
About this property
Beautiful Cooper Ranch home located on a 1 Acre lot ~ 4 Bedrooms, 3.5 bathrooms plus an office ~ Fabulous kitchen with granite counters, double oven, large island and breakfast bar ~ Isolated master suite with special ceiling ~ Master bath offers his her vanities, air flow tub, separate shower and huge walk around closet ~ Isolated guest room is a perfect mother in law suite with full bathroom ~ Outdoor entertaining at its best on the oversized back patio with speakers ~ RV hookup available ~
Investor Tools
$498,278
Estimated Property Value
$125,213Estimated Mortgage Balance
$373,065Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,990 /month
Positive
Cash Flow Estimate:
$997 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$777/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,827
$498,278
2025
$45,000
$453,278
$498,278
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,827
$498,278
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$154,000
No
First
May 1, 2017
Jun 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,213
$373,065
74%
25%
$924/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$924/mo
+$896/mo
4.4%
