$913,000
NAL Estimated Property Value3101 County Road 7630, Lubbock, TX, 79423
Off Market
Highlights
Interior
Exterior
Lot Size2.71 acres
Building Information
Year Built2018
Roof Type105
Garage Spaces1222
Land Information
APNR174739
Lot Number230
SubdivisionSaddle Club Ranch Est
Land UseResidential
Legal DescriptionSADDLE CLUB RANCH EST L 23
Census Tract010514
Assessed Land Value$41,000
Assessed Improvement Value$835,864
Assessment Year2025
About this property
3.7 acres in Saddle Club on a quiet cul-de-sac!!
Investor Tools
$913,000
Estimated Property Value
$630,156Estimated Mortgage Balance
$282,844Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,478 /month
Positive
Cash Flow Estimate:
$1,826 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,499/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,426
$876,864
2025
$41,000
$835,864
$876,864
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,426
$876,864
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Firstcapital Bank Of Texas Na
Unknown
$352,927
No
First
May 18, 2018
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$630,156
$282,844
30%
69%
$4,443/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$4,443/mo
$-2,623/mo
2.4%
