$163,000
NAL Estimated Property Value4625 Kemper St, Lubbock, TX, 79416
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size6,810 sqft
Building Information
Year Built1978
Roof Type105
Land Information
APNR114280
Lot Number1810
SubdivisionDepauw Mclarty
Land UseResidential
Legal DescriptionDEPAUW MCLARTY E48'OF L 181 & W12'OF 182
Census Tract000409
Assessed Land Value$3,300
Assessed Improvement Value$137,554
Assessment Year2025
About this property
Great home for investors or first time buyers! Converted garage into 4th bedroom or bonus room. Windows have been replaced and the water heater is new as well!
Investor Tools
$163,000
Estimated Property Value
$135,508Estimated Mortgage Balance
$27,492Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$978 /month
Positive
Cash Flow Estimate:
$326 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$203/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,626
$140,854
2025
$3,300
$137,554
$140,854
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,626
$140,854
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Tech Fcu
Fha
$147,283
Yes
First
Feb 16, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,508
$27,492
16%
83%
$884/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$884/mo
+$756/mo
12.1%
