$169,000
NAL Estimated Property Value8601 Memphis Drive #31, Lubbock, TX, 79423
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Exterior FeaturesOther
Lot Size2,055 sqft
Building Information
Year Built1983
Roof Type105
Land Information
APNR101903
Lot Number30
SubdivisionRaintree
Land UseResidential
Legal DescriptionRAINTREE TR D1 UNIT 3 BLD B OF RAINTREE MANOR
Census Tract010504
Assessed Land Value$5,651
Assessed Improvement Value$91,865
Assessment Year2025
Investor Tools
$169,000
Estimated Property Value
$98,227Estimated Mortgage Balance
$70,773Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,014 /month
Positive
Cash Flow Estimate:
$338 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$231/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,925
$97,516
2025
$5,651
$91,865
$97,516
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,925
$97,516
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Bank & Trust
Open End Mortgage / Open End With Future Advance Clause
$105,600
No
First
Aug 26, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$98,227
$70,773
41%
58%
$634/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,110/mo
$634/mo
+$476/mo
7.9%
