$736,000
NAL Estimated Property Value5127 County Road 7920, Lubbock, TX, 79424
Off Market
Highlights
Interior
Exterior
Lot Size1.86 acres
Building Information
Year Built2019
Roof Type105
Garage Spaces656
Land Information
APNR328459
Lot Number430
SubdivisionWillow Ridge
Land UseResidential
Legal DescriptionWILLOW RIDGE L 43
Census Tract010514
Assessed Land Value$33,570
Assessed Improvement Value$439,266
Assessment Year2025
About this property
Great lots almost 2 acres. Streets are already cut in, with electricity
Investor Tools
$736,000
Estimated Property Value
$427,795Estimated Mortgage Balance
$308,205Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,416 /month
Positive
Cash Flow Estimate:
$1,472 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$877/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,844
$472,836
2025
$33,570
$439,266
$472,836
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,844
$472,836
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Bank & Trust
Conventional
$470,250
No
First
Aug 4, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$427,795
$308,205
41%
58%
$2,820/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$2,820/mo
$-1,130/mo
2.8%
