Last 24 Hours
$156,000
NAL Estimated Property Value3511 35th St, Lubbock, TX, 79413
Off Market
2 Beds
1 Bath
2,145 Sq Ft
$57.81 / sqft
Built in 1959Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
Bedrooms 2
Bathrooms Full 2Exterior
Lot Size7,710 sqft
Building Information
Year Built1959
Roof Type105
Land Information
APNR91955
Lot Number50
SubdivisionMorris T W
Land UseResidential
Legal DescriptionMORRIS T W BLK 2 L 5
Census Tract001905
Assessed Land Value$21,500
Assessed Improvement Value$129,148
Assessment Year2025
Investor Tools
$156,000
Estimated Property Value
$795,308Estimated Mortgage Balance
$156,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$936 /month
Positive
Cash Flow Estimate:
$312 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$314/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,990
$150,648
2025
$21,500
$129,148
$150,648
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,990
$150,648
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alliance Cu
Credit Line (Revolving) / Heloc
$808,100
No
First
Jun 26, 2024
May 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$795,308
N/A
0%
510%
$6,071/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$6,071/mo
$-4,111/mo
15.1%
12.4%