$213,000
NAL Estimated Property Value235 Bull Rider Rd, Lubbock, TX, 79404
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Building Information
Year Built1965
Land Information
APNR77685
Lot Number2350
SubdivisionBuffalo Lake
Land UseResidential
Legal DescriptionBUFFALO LAKE L 235 LEASED LD
Census Tract010700
Assessed Improvement Value$155,394
Assessment Year2025
About this property
Welcome to this cozy A-frame by the water! This perfect cabin-like home is available and can be purchased fully furnished. Currently, it is ran as a vacation home and airbnb. Schedule your private showing today.
Investor Tools
$213,000
Estimated Property Value
$135,758Estimated Mortgage Balance
$77,242Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,278 /month
Positive
Cash Flow Estimate:
$426 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$221/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,582
$155,394
2025
N/A
$155,394
$155,394
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,582
$155,394
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alliance Cu
Fha
$141,508
Yes
First
Feb 28, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,758
$77,242
36%
64%
$849/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$838/mo
$849/mo
$-11/mo
4.7%
