$384,000
NAL Estimated Property Value4331 N Boston Ave, Lubbock, TX, 79415
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesRange, Disposal, Free-Standing Range
FlooringCarpet, Tile
Exterior
Lot Size3,425 sqft
Building Information
Year Built1979
Roof Type183
Garage Spaces5
Land Information
APNR88065
Lot Number180
SubdivisionLa Colonia
Land UseResidential
Legal DescriptionLA COLONIA L 18
Census Tract000201
Assessed Land Value$7,500
Assessed Improvement Value$353,422
Assessment Year2025
About this property
No sprinkler system; No fence.
Investor Tools
$384,000
Estimated Property Value
$172,721Estimated Mortgage Balance
$211,279Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,304 /month
Positive
Cash Flow Estimate:
$768 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$471/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,733
$355,212
2025
$7,500
$353,422
$360,922
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,733
$355,212
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$189,500
No
First
Sep 10, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,721
$211,279
55%
45%
$1,137/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
$1,137/mo
+$288/mo
4.5%
