$1,050,000
NAL Estimated Property Value9009 County Road 6875, Lubbock, TX, 79407
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesCooktop, Disposal, Double Oven, Dishwasher, Microwave, Water Softener, Water Softener Owned, Water Heater
FlooringTile
Exterior
Exterior FeaturesRain Gutters
Lot Size1 acre
Building Information
Year Built2017
Roof Type105
Garage Spaces4
Land Information
APNR314716
Lot Number90
SubdivisionVerrado Estates
Land UseResidential
Legal DescriptionVERRADO ESTATES L 9
Census Tract010419
Assessed Land Value$65,000
Assessed Improvement Value$985,000
Assessment Year2025
About this property
One of a kind home in west Lubbock under ground gun range double bowling lanes movie theater concession stand full bar game room massage spa area indoor spa 4 car garage basket ball
Investor Tools
$1,050,000
Estimated Property Value
$725,369Estimated Mortgage Balance
$324,631Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,800 /month
Positive
Cash Flow Estimate:
$3,600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,736/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,582
$1,050,000
2025
$65,000
$985,000
$1,050,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,582
$1,050,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Siwell Inc
Conventional
$739,500
No
First
Apr 28, 2025
May 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$725,369
$324,631
30%
69%
$4,434/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,672/mo
$4,434/mo
$-2,762/mo
1.9%
