$172,000
NAL Estimated Property Value5617 Harvard St, Lubbock, TX, 79416
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesRange, Free-Standing Electric Range, Free-Standing Range, Microwave
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size7,280 sqft
Building Information
Year Built1978
Roof Type105
Garage Spaces2
Land Information
APNR43468
Lot Number1580
SubdivisionWestern Estates
Land UseResidential
Legal DescriptionWESTERN ESTATES L 158
Census Tract000409
Assessed Land Value$3,575
Assessed Improvement Value$150,439
Assessment Year2025
About this property
Perfect for first time home buyer or investor. NEW HEATING AND AC, NEW HOT WATER HEATER, NEW FENCE!!!! This home comes with 3 bed 2 bath and spans over 1500 sq feet. With mature trees and a large back porch this home will have you begging for summer time. The kitchen is open to the dining and living room which is perfect for entertaining a large group. Don't miss out on this opportunity. Call today for your private showing.
Investor Tools
$172,000
Estimated Property Value
$136,701Estimated Mortgage Balance
$35,299Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,032 /month
Positive
Cash Flow Estimate:
$344 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$250/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,138
$154,014
2025
$3,575
$150,439
$154,014
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,138
$154,014
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$146,850
No
First
May 13, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,701
$35,299
20%
79%
$745/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$745/mo
+$895/mo
11.4%
