$153,000
NAL Estimated Property Value5804 Richmond Ave, Lubbock, TX, 79414
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size3,510 sqft
Building Information
Year Built1995
Roof Type105
Garage Spaces2
Land Information
APNR92555
Lot Number55
SubdivisionRichmond Place
Land UseResidential
Legal DescriptionRICHMOND PLACE L 5-B-1
Census Tract001807
Assessed Land Value$35,000
Assessed Improvement Value$117,253
Assessment Year2025
Investor Tools
$153,000
Estimated Property Value
$85,313Estimated Mortgage Balance
$67,687Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$918 /month
Positive
Cash Flow Estimate:
$306 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$183/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,431
$141,687
2025
$35,000
$117,253
$152,253
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,431
$141,687
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$101,650
No
First
Jun 15, 2018
Jun 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$85,313
$67,687
44%
56%
$610/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
$610/mo
+$815/mo
11.2%
