$1,028,000
NAL Estimated Property Value5127 County Road 7910, Lubbock, TX, 79424
Off Market
Highlights
Interior
Exterior
Lot Size1.84 acres
Building Information
Year Built2019
Roof Type105
Garage Spaces775
Land Information
APNR328481
Lot Number650
SubdivisionWillow Ridge
Land UseResidential
Legal DescriptionWILLOW RIDGE L 65
Census Tract010514
Assessed Land Value$33,066
Assessed Improvement Value$593,550
Assessment Year2025
About this property
Great lots almost 2 acres. Streets are already cut in.
Investor Tools
$1,028,000
Estimated Property Value
$645,245Estimated Mortgage Balance
$382,755Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,168 /month
Positive
Cash Flow Estimate:
$2,056 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,269/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,083
$626,616
2025
$33,066
$593,550
$626,616
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,083
$626,616
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Unknown
$444,015
No
First
Jan 30, 2019
Jan 2020
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$645,245
$382,755
37%
63%
$4,462/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,440/mo
$4,462/mo
$-3,022/mo
1.7%
