$206,000
NAL Estimated Property Value5407 Temple Ave, Lubbock, TX, 79412
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Range
Exterior
Lot Size9,335 sqft
Building Information
Year Built1965
Roof Type114
Garage Spaces299
Land Information
APNR120838
Lot Number1120
SubdivisionBriercroft
Land UseResidential
Legal DescriptionBRIERCROFT L 112 & N4'OF 111
Census Tract002207
Assessed Land Value$25,000
Assessed Improvement Value$142,836
Assessment Year2025
About this property
Fully Leased, Updated Duplex Across from Atkins Middle School.Both Units are 2 Bed, 1 Bath, 1 Car Attached Garage. Current Rental Income is $1600/mo
Investor Tools
$206,000
Estimated Property Value
$97,939Estimated Mortgage Balance
$108,061Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,236 /month
Positive
Cash Flow Estimate:
$412 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$340/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,048
$167,836
2025
$25,000
$142,836
$167,836
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,048
$167,836
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plainscapital Bank
Commercial
$100,000
No
First
Mar 25, 2025
Mar 2030
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$97,939
$108,061
52%
48%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,672/mo
$600/mo
+$1,072/mo
9.7%
