$259,900
NAL Estimated Property Value4520 77th St, Lubbock, TX, 79424
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesCooktop, Dishwasher, Disposal, Electric Cooktop, Electric Oven, Exhaust Fan, Microwave, Oven
FlooringLaminate, Tile
Exterior
Exterior FeaturesCourtyard, Storage
Lot Size7,840 sqft
Building Information
Year Built1975
Roof Type114
Garage Spaces2
Land Information
APNR64824
Lot Number1990
SubdivisionQuaker Heights
Land UseResidential
Legal DescriptionQUAKER HEIGHTS L 199
Census Tract001804
Assessed Land Value$19,600
Assessed Improvement Value$231,006
Assessment Year2025
About this property
Come Fall in Love with 4520 77th St , This home makes you want to walk in and stay awhile ,Very comfortable home with a nice floor plan for entertaining, Large living room and kitchen for family gatherings .Mature area with trees and a great back patio.Call and view and move .
Investor Tools
$272,000
Estimated Property Value
$213,556Estimated Mortgage Balance
$58,444Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,632 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$483/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,434
$250,606
2025
$19,600
$231,006
$250,606
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,434
$250,606
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Bank & Trust
Fha
$235,653
Yes
First
Oct 27, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,556
$58,444
21%
79%
$1,413/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,440/mo
$1,413/mo
+$27/mo
6.4%
