Last 24 Hours
$147,000
NAL Estimated Property Value2114 21st St, Lubbock, TX, 79411
$191,100 ARV
Off Market
5 Beds
5 Bath
2,390 Sq Ft
$118.2 / sqft
Built in 1938Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 5
Bathrooms Full 2
Heating
CoolingAppliancesGas Water Heater
Exterior
Lot Size7,000 sqft
Building Information
Year Built1938
Roof Type114
Land Information
APNR116892
Lot Number18
SubdivisionMccrummen 2nd
Land UseResidential
Legal DescriptionMCCRUMMEN 2ND BLK 53 L 18
Census Tract001402
Assessed Land Value$25,000
Assessed Improvement Value$119,288
Assessment Year2025
About this property
This property can be purchased individually or as part of a package along with 2104 20th St. and 10307 Vernon Ave. 2114 21st St. - Duplex - FULL GUT REMODEL Unit A: 2 Bed | 2 Bath | 1,064 sq ft | $1,250/month (Leased through July 2026) Unit B: 3 Bed | 3 Bath | 1,326 sq ft | $1,600/month (Leased through May 2026) Updated from top to bottom, tenants pay all utilities.
Investor Tools
$147,000
Estimated Property Value
$203,386Estimated Mortgage Balance
$147,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$191,100
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,695 /month
Positive
Cash Flow Estimate:
$565 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$255/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,329
$144,288
2025
$25,000
$119,288
$144,288
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,329
$144,288
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Access Community Cu
Commercial
$212,000
No
First
Feb 15, 2024
Feb 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,386
N/A
0%
138%
$1,272/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,672/mo
$1,272/mo
+$400/mo
13.6%
12.4%