$376,000
NAL Estimated Property Value3726 86th Dr, Lubbock, TX, 79423
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size2,782 sqft
Building Information
Year Built1980
Roof Type105
Garage Spaces2
Land Information
APNR101187
Lot Number110
SubdivisionRaintree
Land UseResidential
Legal DescriptionRAINTREE L C-11 & COMMON AREA
Census Tract010504
Assessed Land Value$6,677
Assessed Improvement Value$133,785
Assessment Year2025
Investor Tools
$376,000
Estimated Property Value
$127,117Estimated Mortgage Balance
$248,883Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,256 /month
Positive
Cash Flow Estimate:
$752 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$325/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,017
$140,462
2025
$6,677
$133,785
$140,462
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,017
$140,462
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$140,000
No
First
Jul 14, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,117
$248,883
66%
34%
$840/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,110/mo
$840/mo
+$270/mo
3.5%
