$399,000
NAL Estimated Property Value5908 86th St, Lubbock, TX, 79424
$415,080 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesCooktop, Dishwasher, Disposal, Electric Oven, Induction Cooktop, Microwave, Refrigerator, Water Purifier
FlooringCarpet, Luxury Vinyl
Exterior
Exterior FeaturesOther
Lot Size8,850 sqft
Building Information
Year Built1994
Roof Type105
Garage Spaces2
Land Information
APNR34426
Lot Number540
SubdivisionRegal Park
Land UseResidential
Legal DescriptionREGAL PARK L 54
Census Tract010415
Assessed Land Value$31,000
Assessed Improvement Value$314,047
Assessment Year2025
Investor Tools
$373,000
Estimated Property Value
$241,928Estimated Mortgage Balance
$131,072Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$415,080
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$612/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,485
$345,047
2025
$31,000
$314,047
$345,047
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,485
$345,047
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Tech Fcu
Conventional
$268,000
No
First
Aug 13, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$241,928
$131,072
35%
65%
$1,607/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$1,607/mo
+$83/mo
5.4%
