$232,000
2511 28th Street, Lubbock, TX, 79410
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
FlooringHardwood
Exterior
Exterior FeaturesNone
Lot Size7,313 sqft
Building Information
Year Built1943
Roof Type105
Garage Spaces240
Land Information
APNR101464
Lot Number6
SubdivisionSimmons
Land UseResidential
Legal DescriptionSIMMONS BLK 3 L 6
Census Tract001502
Assessed Land Value$33,000
Assessed Improvement Value$156,522
Assessment Year2025
About this property
Investment opportunity in Tech Terrace close to Texas Tech University, Medical District, Food King, J&B Coffee, and much more. Main house is 2 bed, 2 bath with a spacious living room and lots of natural lighting, dining area, and hardwood flooring throughout. Guest unit is an open concept area 1 bed, 1 bath with mini split. Currently leased through June 2026. Schedule your showing today!
Investor Tools
$169,513Estimated Mortgage Balance
$20,009Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,392 /month
Positive
Cash Flow Estimate:
$464 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$380/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,617
$189,522
2025
$33,000
$156,522
$189,522
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,617
$189,522
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lone Oak Bank Na
Building Or Construction Loan
$180,000
No
First
Mar 3, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,513
$20,009
10%
89%
$1,080/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,740/mo
$1,080/mo
+$660/mo
11.0%
