$124,999
3001 54th Street, Lubbock, TX, 79413
On Market
Property Lead Type:
High Equity
Highlights
Interior
Exterior
Exterior FeaturesStorage
Lot Size10,738 sqft
Building Information
Year Built1958
Roof Type105
Land Information
APNR108048
Lot Number1
SubdivisionLeftwich Monterey Heights
Land UseResidential
Legal DescriptionLEFTWICH MONTEREY HTS L 1 & E5.09'OF 2
Census Tract002103
Assessed Land Value$40,000
Assessed Improvement Value$94,511
Assessment Year2025
About this property
Great starter home or investment property in central Lubbock...priced to sell! Brand *NEW* carpet throughout the house! Situated on a large lot, this home offers TWO LIVING spaces, use one for a home office or extra space for entertaining. Nice sized kitchen with lots of natural light...Primary Bedroom has cedar closet and built-ins plus ensuite. This adorable home has lots of storage closets, cabinet space, and is ready for its next owner! Schedule an appointment today!
Investor Tools
$125,574Estimated Mortgage Balance
$3,426Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$774 /month
Positive
Cash Flow Estimate:
$258 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$153/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,185
$126,833
2025
$40,000
$94,511
$134,511
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,185
$126,833
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$135,000
No
First
Aug 8, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,574
$3,426
2%
97%
$810/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,190/mo
$810/mo
+$380/mo
11.1%
