$229,000
NAL Estimated Property Value10401 Admire St, Amarillo, TX, 79118
$239,987 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Range, Microwave, Dishwasher
Exterior
Lot Size7,928 sqft
Building Information
Year Built2024
Stories1
Garage Spaces2
Land Information
APN000000310421
Lot Number34
SubdivisionBeacon Pointe # 1
Land Use1 Story Residential
Legal DescriptionBEACON POINTE # 1, LOT 034, BLK 0002, 0.182 ACRES
Census Tract021705
Assessed Land Value$35,000
Assessed Improvement Value$129,294
Assessment Year2025
About this property
Better than new! This home was built a year ago by Eastland Homes and still feels brand new... but there's more! The backyard now has sprinklers and sod as well as the front yard. Blinds have been added and it has beautiful granite and extra large closets. Most of this space hasn't been used at all. It's in the Canyon School District, sits on a nice cul-de-sac and and has amazing curb appeal and a comfortable neighborhood environment.
Investor Tools
$229,000
Estimated Property Value
$146,682Estimated Mortgage Balance
$82,318Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$239,986
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,392 /month
Positive
Cash Flow Estimate:
$464 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$152/month
$40/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$677
$164,294
2025
$35,000
$129,294
$164,294
No
Tax History
Year
Tax Paid
Assessed Value
2024
$677
$164,294
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alliance Cu
Conventional
$150,000
No
First
Mar 5, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,682
$82,318
35%
64%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,540/mo
$940/mo
+$600/mo
8.1%
