$197,000
NAL Estimated Property Value3112 113th St, Lubbock, TX, 79423
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesRange, Dishwasher, Disposal, Free-Standing Range, Microwave
FlooringCarpet
Exterior
Lot Size3,900 sqft
Building Information
Year Built2014
Roof Type105
Garage Spaces2
Land Information
APNR323794
Lot Number1600
SubdivisionCooper Stone
Land UseResidential
Legal DescriptionCOOPER STONE L 160
Census Tract010511
Assessed Land Value$17,700
Assessed Improvement Value$150,837
Assessment Year2025
About this property
Excellent Investment Opportunity! Construction To Begin Early 2014.
Investor Tools
$197,000
Estimated Property Value
$101,105Estimated Mortgage Balance
$95,895Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,182 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$410/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,934
$168,537
2025
$17,700
$150,837
$168,537
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,934
$168,537
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$112,000
No
First
Apr 29, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$101,105
$95,895
48%
51%
$672/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$672/mo
+$878/mo
9.4%
