$185,000
NAL Estimated Property Value402 Oshkosh Ave, Lubbock, TX, 79416
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Free-Standing Electric Range, Microwave, Electric Water Heater
FlooringTile
Exterior
Exterior FeaturesNone
Lot Size7,098 sqft
Building Information
Year Built2002
Roof Type105
Garage Spaces2
Land Information
APNR156194
Lot Number3660
SubdivisionWestchester Park
Land UseResidential
Legal DescriptionWESTCHESTER PARK L 366
Census Tract000406
Assessed Land Value$20,600
Assessed Improvement Value$151,645
Assessment Year2025
About this property
Wonderful 3/2/2 home located in Westchester Park. Tucked away in a cul-de-sac is this cute home. Fresh paint, laminate flooring, front kitchen with lots of light. Isolated master bedroom, living room has vaulted ceiling, corner fireplace. Bring your clients they won't be disappointed.
Investor Tools
$185,000
Estimated Property Value
$177,272Estimated Mortgage Balance
$7,728Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,125 /month
Positive
Cash Flow Estimate:
$375 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$276/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,382
$172,245
2025
$20,600
$151,645
$172,245
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,382
$172,245
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
T2 Financial Llc
Fha
$180,175
Yes
First
Jun 9, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,272
$7,728
4%
96%
$1,081/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$1,081/mo
+$559/mo
10.6%
