$292,000
NAL Estimated Property Value7203 Memphis Ave, Lubbock, TX, 79423
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Range
Exterior
Lot Size8,040 sqft
Building Information
Year Built1979
Garage Spaces2
Land Information
APNR54083
Lot Number3680
SubdivisionMelonie Park South
Land UseResidential
Legal DescriptionMELONIE PARK SOUTH S3.96'OF L 367 & N63'OF 368
Census Tract001904
Assessed Land Value$19,430
Assessed Improvement Value$259,072
Assessment Year2025
About this property
Absolutely awesome investment opportunity in great location! Each unit of this duplex has 3/2.5/2, fireplace, patio, great backyard area, easy access to the park, and much more.
Investor Tools
$292,000
Estimated Property Value
$188,145Estimated Mortgage Balance
$103,855Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,752 /month
Positive
Cash Flow Estimate:
$584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$543/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,057
$278,502
2025
$19,430
$259,072
$278,502
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,057
$278,502
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank And Trust Co Inc
Commercial
$203,000
No
First
Jun 3, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,145
$103,855
35%
64%
$1,218/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$1,218/mo
+$602/mo
7.5%
