$255,000
NAL Estimated Property Value3208 Kelsey Ave, Lubbock, TX, 79407
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
FlooringCarpet, Vinyl
Exterior
Lot Size38,333 sqft
Building Information
Year Built1995
Garage Spaces2
Land Information
APNR106549
Lot Number290
SubdivisionCheyenne Country Estates
Land UseResidential
Legal DescriptionCHEYENNE COUNTRY EST L 29
Census Tract010402
Assessed Land Value$19,200
Assessed Improvement Value$228,480
Assessment Year2025
About this property
Wonderful Cheyenne Country Estate Home with almost a 1 acre lot! Front vaulted ceiling living room with dining room, front cozy office, galley kitchen, back eating area, 2nd vaulted ceiling living room with brick fireplace, 2 car garage with small cellar, extra large back yard, storage shed, and more. Just needs your TLC to make it shine.
Investor Tools
$255,000
Estimated Property Value
$201,209Estimated Mortgage Balance
$53,791Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,530 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$449/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,111
$247,680
2025
$19,200
$228,480
$247,680
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,111
$247,680
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Fha
$219,100
Yes
First
Jan 12, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$201,209
$53,791
21%
79%
$1,314/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
$1,314/mo
+$111/mo
6.7%
