$239,000
NAL Estimated Property Value2807 E 2nd St, Lubbock, TX, 79403
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size6,360 sqft
Building Information
Year Built2019
Roof Type105
Land Information
APNR136947
Lot Number3840
SubdivisionWilshire Park
Land UseResidential
Legal DescriptionWILSHIRE PARK L 384A
Census Tract001000
Assessed Land Value$1,000
Assessed Improvement Value$188,636
Assessment Year2025
About this property
Great multi-family rental opportunity on newer construction. Each side is currently rented for $700 per side. Leases expires July 9th, 2021 and November 30th, 2021. Currently managed by Hub City Rentals.
Investor Tools
$239,000
Estimated Property Value
$122,812Estimated Mortgage Balance
$116,188Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,434 /month
Positive
Cash Flow Estimate:
$478 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$393/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,516
$189,636
2025
$1,000
$188,636
$189,636
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,516
$189,636
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Celebrity Home Loans Llc
Conventional
$135,000
No
First
Aug 24, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$122,812
$116,188
48%
51%
$810/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,672/mo
$810/mo
+$862/mo
8.4%
