$1,050,000
NAL Estimated Property Value6205 91st St, Lubbock, TX, 79424
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBar Fridge, Built-In Refrigerator, Convection Oven, Dishwasher, Disposal, Electric Cooktop, Exhaust Fan, Free-Standing Gas Range, Instant Hot Water, Range Hood, Water Purifier
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesBalcony, Gas Grill, Outdoor Grill, Private Yard, Rain Gutters
Lot Size9,375 sqft
Building Information
Year Built2015
Roof Type105
Garage Spaces3
Land Information
APNR320320
Lot Number550
SubdivisionTrails At Regal Park
Land UseResidential
Legal DescriptionTRAILS AT REGAL PARK L 55
Census Tract010415
Assessed Land Value$65,625
Assessed Improvement Value$802,571
Assessment Year2025
About this property
Don't miss this coming soon in The Trails!
Investor Tools
$868,196
Estimated Property Value
$822,250Estimated Mortgage Balance
$45,946Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,300 /month
Positive
Cash Flow Estimate:
$2,100 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,527/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,983
$868,196
2025
$65,625
$802,571
$868,196
No
Tax History
Year
Tax Paid
Assessed Value
2025
$13,983
$868,196
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Bank
Credit Line (Revolving) / Heloc
$417,000
No
First
Dec 2, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$822,250
$45,946
5%
95%
$5,562/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$6,312/mo
$-4,622/mo
2.3%
