$760,000
NAL Estimated Property Value5112 County Road 7920, Lubbock, TX, 79424
Off Market
Highlights
Interior
Exterior
Lot Size1.84 acres
Building Information
Year Built2018
Roof Type105
Garage Spaces589
Land Information
APNR328474
Lot Number580
SubdivisionWillow Ridge
Land UseResidential
Legal DescriptionWILLOW RIDGE L 58
Census Tract010514
Assessed Land Value$33,066
Assessed Improvement Value$508,681
Assessment Year2025
About this property
Almost 2 acres. Minimum sq ft is 2500.
Investor Tools
$760,000
Estimated Property Value
$307,233Estimated Mortgage Balance
$452,767Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,560 /month
Positive
Cash Flow Estimate:
$1,520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$900/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,997
$541,747
2025
$33,066
$508,681
$541,747
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,997
$541,747
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Tech Fcu
Conventional
$357,000
No
First
May 23, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$307,233
$452,767
59%
40%
$2,141/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$2,141/mo
$-451/mo
2.7%
